Guru Organic Energy Corp
TSX:GURU
Cash Flow Statement
Cash Flow Statement
Guru Organic Energy Corp
Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||
Net Income |
(2)
|
(3)
|
(4)
|
(7)
|
(10)
|
(12)
|
(15)
|
(20)
|
(18)
|
(17)
|
(16)
|
(12)
|
(12)
|
(11)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
Other Non-Cash Items |
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Cash Taxes Paid |
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Change in Working Capital |
1
|
(1)
|
(3)
|
(3)
|
(1)
|
1
|
(3)
|
(1)
|
(2)
|
(0)
|
6
|
5
|
3
|
3
|
|
Cash from Operating Activities |
(0)
N/A
|
(3)
-2 150%
|
(5)
-56%
|
(9)
-74%
|
(10)
-19%
|
(11)
-7%
|
(17)
-59%
|
(19)
-13%
|
(19)
+3%
|
(17)
+8%
|
(9)
+45%
|
(7)
+28%
|
(9)
-36%
|
(8)
+12%
|
|
Investing Cash Flow | |||||||||||||||
Capital Expenditures |
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Other Items |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(21)
|
(20)
|
(21)
|
(21)
|
21
|
21
|
4
|
4
|
|
Cash from Investing Activities |
(0)
N/A
|
(0)
-4 600%
|
(1)
-53%
|
(1)
-26%
|
(1)
-22%
|
(1)
+49%
|
(21)
-3 654%
|
(21)
-1%
|
(22)
-2%
|
(22)
0%
|
20
N/A
|
21
+2%
|
4
-80%
|
4
-1%
|
|
Financing Cash Flow | |||||||||||||||
Net Issuance of Common Stock |
35
|
36
|
36
|
86
|
2
|
1
|
0
|
(50)
|
(1)
|
(1)
|
(1)
|
(2)
|
(4)
|
(4)
|
|
Net Issuance of Debt |
(2)
|
(3)
|
(4)
|
(4)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Other |
(2)
|
(2)
|
(2)
|
(5)
|
47
|
47
|
47
|
49
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Cash from Financing Activities |
30
N/A
|
30
-1%
|
30
-2%
|
77
+160%
|
48
-38%
|
47
-2%
|
46
-1%
|
(0)
N/A
|
(1)
-108%
|
(1)
-9%
|
(2)
-75%
|
(2)
-17%
|
(4)
-99%
|
(4)
+1%
|
|
Change in Cash | |||||||||||||||
Effect of Foreign Exchange Rates |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
|
Net Change in Cash |
30
N/A
|
27
-12%
|
24
-10%
|
68
+182%
|
37
-46%
|
35
-3%
|
8
-78%
|
(41)
N/A
|
(41)
0%
|
(40)
+3%
|
9
N/A
|
11
+31%
|
(10)
N/A
|
(9)
+12%
|
|
Free Cash Flow | |||||||||||||||
Free Cash Flow |
(0)
N/A
|
(4)
-2 450%
|
(6)
-57%
|
(9)
-68%
|
(11)
-20%
|
(12)
-3%
|
(18)
-54%
|
(20)
-14%
|
(19)
+4%
|
(18)
+8%
|
(10)
+44%
|
(7)
+30%
|
(9)
-36%
|
(8)
+13%
|