Solution Financial Inc
TSX:SFI
Cash Flow Statement
Cash Flow Statement
Solution Financial Inc
| Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | Apr-2024 | Jul-2024 | Oct-2024 | Jan-2025 | Apr-2025 | Jul-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||
| Net Income |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
8
|
5
|
5
|
5
|
5
|
5
|
4
|
3
|
3
|
3
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
0
|
|
| Stock-Based Compensation |
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
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
1
|
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
|
|
| Change in Working Capital |
(0)
|
0
|
0
|
(0)
|
(0)
|
(11)
|
(14)
|
(16)
|
(17)
|
(7)
|
(8)
|
(7)
|
(8)
|
(8)
|
(6)
|
(8)
|
(6)
|
(6)
|
|
| Cash from Operating Activities |
10
N/A
|
6
-32%
|
6
-3%
|
6
+0%
|
6
-9%
|
(5)
N/A
|
(9)
-71%
|
(12)
-34%
|
(14)
-12%
|
(4)
+68%
|
(5)
-22%
|
(4)
+23%
|
(5)
-28%
|
(7)
-28%
|
(4)
+37%
|
(7)
-53%
|
(5)
+27%
|
(5)
+0%
|
|
| Investing Cash Flow | |||||||||||||||||||
| Capital Expenditures |
(9)
|
(2)
|
(7)
|
(8)
|
(8)
|
(6)
|
(0)
|
(1)
|
1
|
(0)
|
(0)
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
7
|
10
|
10
|
13
|
6
|
6
|
7
|
5
|
5
|
3
|
1
|
1
|
1
|
|
| Cash from Investing Activities |
(9)
N/A
|
(2)
+75%
|
(8)
-227%
|
(8)
-7%
|
(8)
+0%
|
1
N/A
|
10
+922%
|
10
-5%
|
15
+49%
|
6
-59%
|
5
-12%
|
8
+57%
|
5
-45%
|
5
-3%
|
3
-44%
|
1
-46%
|
1
-27%
|
1
-24%
|
|
| Financing Cash Flow | |||||||||||||||||||
| Net Issuance of Common Stock |
(1)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Net Issuance of Debt |
2
|
(3)
|
0
|
0
|
(1)
|
2
|
(2)
|
(2)
|
(4)
|
(7)
|
(8)
|
(8)
|
(3)
|
0
|
(0)
|
3
|
(1)
|
2
|
|
| Cash Paid for Dividends |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other |
0
|
2
|
2
|
0
|
0
|
(0)
|
0
|
0
|
4
|
7
|
10
|
9
|
6
|
4
|
2
|
4
|
4
|
4
|
|
| Cash from Financing Activities |
1
N/A
|
(1)
N/A
|
2
N/A
|
2
+4%
|
1
-57%
|
1
-5%
|
(3)
N/A
|
(3)
-27%
|
(0)
+95%
|
(1)
-643%
|
1
N/A
|
1
-1%
|
3
+255%
|
4
+27%
|
1
-62%
|
6
+340%
|
3
-58%
|
5
+109%
|
|
| Change in Cash | |||||||||||||||||||
| Net Change in Cash |
1
N/A
|
3
+82%
|
1
-69%
|
0
-49%
|
(1)
N/A
|
(3)
-138%
|
(2)
+54%
|
(6)
-279%
|
0
N/A
|
0
-23%
|
1
+110%
|
5
+573%
|
2
-58%
|
1
-39%
|
(0)
N/A
|
1
N/A
|
(1)
N/A
|
1
N/A
|
|
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow |
0
N/A
|
4
+6 751%
|
(1)
N/A
|
(1)
-59%
|
(2)
-39%
|
(11)
-511%
|
(9)
+18%
|
(13)
-39%
|
(13)
+3%
|
(5)
+64%
|
(6)
-22%
|
(3)
+52%
|
(6)
-105%
|
(7)
-26%
|
(4)
+37%
|
(7)
-53%
|
(5)
+27%
|
(5)
+0%
|
|