Kelso Technologies Inc
TSX:KLS
Cash Flow Statement
Cash Flow Statement
Kelso Technologies Inc
| Aug-2010 | Nov-2010 | Feb-2011 | May-2011 | Aug-2011 | Nov-2011 | Feb-2012 | May-2012 | Aug-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
2
|
4
|
5
|
5
|
4
|
3
|
2
|
1
|
(3)
|
(4)
|
(4)
|
(4)
|
(2)
|
(2)
|
(3)
|
(3)
|
(5)
|
(5)
|
(4)
|
(2)
|
0
|
2
|
2
|
2
|
3
|
4
|
3
|
2
|
(1)
|
(3)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
0
|
1
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(0)
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
|
| Change in Working Capital |
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
(2)
|
0
|
(1)
|
(5)
|
(4)
|
(6)
|
(4)
|
(0)
|
1
|
1
|
1
|
(1)
|
0
|
1
|
2
|
3
|
2
|
1
|
(0)
|
(2)
|
(2)
|
(2)
|
(0)
|
0
|
(0)
|
(1)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
|
| Cash from Operating Activities |
(1)
N/A
|
(1)
+31%
|
(1)
-81%
|
(1)
-12%
|
(1)
-29%
|
(2)
-30%
|
(2)
-14%
|
(2)
-16%
|
(2)
+13%
|
(2)
-2%
|
(1)
+61%
|
(1)
+40%
|
0
N/A
|
2
+778%
|
4
+165%
|
3
-22%
|
6
+79%
|
5
-15%
|
0
-94%
|
0
N/A
|
(3)
N/A
|
(5)
-52%
|
(3)
+41%
|
(2)
+41%
|
(2)
-17%
|
(1)
+40%
|
(2)
-86%
|
(2)
+20%
|
(1)
+42%
|
(2)
-65%
|
(1)
+64%
|
(1)
-69%
|
(1)
+9%
|
1
N/A
|
1
-44%
|
1
+76%
|
2
+46%
|
4
+107%
|
5
+25%
|
3
-23%
|
2
-46%
|
(2)
N/A
|
(3)
-101%
|
(3)
+15%
|
(2)
+15%
|
(2)
+20%
|
(1)
+28%
|
(1)
+34%
|
0
N/A
|
0
+15%
|
1
+200%
|
0
-73%
|
(0)
N/A
|
(0)
-10%
|
(0)
+20%
|
0
N/A
|
0
-85%
|
(0)
N/A
|
(0)
+19%
|
(0)
-19%
|
0
N/A
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(2)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(0)
|
0
|
1
|
1
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
N/A
|
(0)
-350%
|
(0)
-17%
|
(0)
-62%
|
(0)
-12%
|
(0)
-5%
|
(0)
+3%
|
(0)
+56%
|
(0)
-18%
|
0
N/A
|
0
+67%
|
(0)
N/A
|
(0)
-400%
|
(1)
-900%
|
(2)
-146%
|
(3)
-35%
|
(3)
-2%
|
(3)
+17%
|
(2)
+38%
|
(1)
+38%
|
(0)
+78%
|
0
N/A
|
0
+475%
|
1
+46%
|
(0)
N/A
|
(1)
-900%
|
(1)
-75%
|
(1)
-32%
|
(0)
+72%
|
0
N/A
|
1
+281%
|
1
+56%
|
(0)
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
+7%
|
(1)
-72%
|
(1)
-34%
|
(1)
-17%
|
(2)
-47%
|
(1)
+18%
|
(1)
+6%
|
(1)
-6%
|
(0)
+71%
|
(0)
+3%
|
(1)
-54%
|
(1)
+12%
|
(1)
-66%
|
(1)
-13%
|
(1)
+23%
|
(1)
+17%
|
(1)
-34%
|
(1)
-34%
|
(2)
-35%
|
(1)
+19%
|
(1)
+40%
|
(0)
+55%
|
0
N/A
|
0
-50%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
1
|
1
|
3
|
2
|
3
|
3
|
1
|
2
|
1
|
2
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
4
|
3
|
3
|
2
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
5
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
1
N/A
|
1
-4%
|
3
+163%
|
2
-25%
|
3
+44%
|
3
-2%
|
1
-54%
|
2
+31%
|
1
-52%
|
3
+217%
|
1
-75%
|
0
-45%
|
1
+133%
|
2
+86%
|
2
+15%
|
2
+22%
|
2
+11%
|
3
+38%
|
3
-9%
|
1
-56%
|
0
-64%
|
(1)
N/A
|
0
N/A
|
0
N/A
|
0
+433%
|
0
-6%
|
0
+140%
|
0
N/A
|
0
-42%
|
0
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-100%
|
(0)
-75%
|
(0)
N/A
|
(0)
-29%
|
5
N/A
|
5
+1%
|
5
N/A
|
5
0%
|
(0)
N/A
|
(0)
-100%
|
(0)
-14%
|
(0)
+13%
|
(0)
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
-11%
|
(0)
+2%
|
(0)
+26%
|
(0)
+3%
|
(0)
-27%
|
(0)
+7%
|
(0)
+20%
|
(0)
+16%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
0
N/A
|
0
+70%
|
2
+243%
|
1
-53%
|
1
+61%
|
1
-44%
|
(1)
N/A
|
(1)
+7%
|
(1)
-33%
|
0
N/A
|
(0)
N/A
|
(0)
+38%
|
1
N/A
|
3
+204%
|
5
+64%
|
3
-40%
|
5
+65%
|
5
+11%
|
1
-88%
|
0
N/A
|
(3)
N/A
|
(7)
-98%
|
(4)
+41%
|
(2)
+61%
|
(1)
+14%
|
(1)
+36%
|
(2)
-167%
|
(2)
-1%
|
(2)
+13%
|
(2)
+5%
|
(1)
+72%
|
(1)
+2%
|
(0)
+70%
|
1
N/A
|
0
-63%
|
1
+165%
|
1
+56%
|
3
+148%
|
4
+19%
|
2
-35%
|
1
-75%
|
(3)
N/A
|
(0)
+99%
|
1
N/A
|
1
+55%
|
2
+159%
|
(2)
N/A
|
(2)
+8%
|
(0)
+76%
|
(1)
-79%
|
(0)
+75%
|
(1)
-241%
|
(1)
-66%
|
(1)
-33%
|
(2)
-22%
|
(1)
+11%
|
(1)
-5%
|
(1)
+12%
|
(1)
+49%
|
0
N/A
|
0
+318%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(1)
+29%
|
(1)
-100%
|
(1)
-13%
|
(2)
-34%
|
(2)
-27%
|
(3)
-13%
|
(3)
-13%
|
(2)
+19%
|
(2)
-1%
|
(1)
+65%
|
(0)
+44%
|
0
N/A
|
1
+825%
|
3
+115%
|
1
-75%
|
2
+218%
|
2
-29%
|
(2)
N/A
|
(1)
+50%
|
(4)
-274%
|
(5)
-23%
|
(3)
+41%
|
(2)
+42%
|
(1)
+27%
|
(1)
+3%
|
(2)
-82%
|
(2)
+20%
|
(1)
+41%
|
(2)
-63%
|
(1)
+64%
|
(1)
-75%
|
(1)
+12%
|
1
N/A
|
1
-19%
|
1
+76%
|
1
+8%
|
3
+147%
|
4
+19%
|
3
-34%
|
1
-71%
|
(3)
N/A
|
(5)
-39%
|
(4)
+12%
|
(4)
+8%
|
(2)
+42%
|
(2)
+22%
|
(1)
+14%
|
(0)
+84%
|
(1)
-157%
|
(0)
+97%
|
(0)
-2 200%
|
(1)
-80%
|
(1)
-35%
|
(1)
-21%
|
(1)
+17%
|
(1)
-5%
|
(0)
+66%
|
0
N/A
|
1
+789%
|
1
+48%
|
|