EEI Corp
XPHS:EEI
Cash Flow Statement
Cash Flow Statement
EEI Corp
| Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-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 |
366
|
(1 093)
|
0
|
(3 349)
|
(1 699)
|
(1 243)
|
0
|
845
|
394
|
336
|
0
|
0
|
(211)
|
723
|
656
|
536
|
1 138
|
(4 595)
|
(4 539)
|
(4 385)
|
(4 742)
|
|
| Depreciation & Amortization |
1 135
|
914
|
766
|
774
|
761
|
676
|
598
|
566
|
546
|
533
|
(2)
|
(3)
|
(7)
|
510
|
499
|
477
|
478
|
504
|
486
|
478
|
483
|
|
| Other Non-Cash Items |
(66)
|
(346)
|
(538)
|
(503)
|
(568)
|
(622)
|
(488)
|
(566)
|
(498)
|
(239)
|
663
|
808
|
733
|
1 900
|
1 566
|
1 643
|
2 361
|
3 040
|
3 014
|
3 132
|
2 490
|
|
| Cash Taxes Paid |
497
|
216
|
63
|
0
|
51
|
30
|
71
|
71
|
49
|
64
|
7
|
32
|
0
|
586
|
600
|
616
|
987
|
127
|
160
|
73
|
(254)
|
|
| Cash Interest Paid |
787
|
472
|
472
|
506
|
491
|
489
|
413
|
384
|
383
|
351
|
24
|
134
|
260
|
788
|
883
|
951
|
1 007
|
1 061
|
1 061
|
1 056
|
1 129
|
|
| Change in Working Capital |
(1 122)
|
(264)
|
715
|
808
|
(1 134)
|
(678)
|
(2 473)
|
(1 609)
|
(1 034)
|
(632)
|
(1 182)
|
(1 979)
|
(1 950)
|
(5 844)
|
(5 525)
|
(5 401)
|
(5 053)
|
(609)
|
(2 513)
|
630
|
488
|
|
| Cash from Operating Activities |
313
N/A
|
(789)
N/A
|
(2 414)
-206%
|
(2 270)
+6%
|
(2 639)
-16%
|
(1 867)
+29%
|
(1 578)
+15%
|
(764)
+52%
|
(592)
+22%
|
(2)
+100%
|
(1 226)
-66 614%
|
(2 101)
-71%
|
(1 603)
+24%
|
(2 710)
-69%
|
(2 318)
+14%
|
(1 953)
+16%
|
(1 076)
+45%
|
(1 661)
-54%
|
(3 552)
-114%
|
(145)
+96%
|
(1 280)
-786%
|
|
| Investing Cash Flow | ||||||||||||||||||||||
| Capital Expenditures |
(638)
|
146
|
(490)
|
(458)
|
(286)
|
(197)
|
(170)
|
(163)
|
(134)
|
(143)
|
(22)
|
(0)
|
9
|
(269)
|
(304)
|
(389)
|
(495)
|
(2 766)
|
(2 858)
|
(2 970)
|
(3 217)
|
|
| Other Items |
797
|
780
|
1 267
|
1 098
|
790
|
848
|
753
|
611
|
607
|
282
|
(1 079)
|
(810)
|
1 048
|
582
|
118
|
(145)
|
(2 707)
|
(1 558)
|
(1 283)
|
(5 416)
|
(5 747)
|
|
| Cash from Investing Activities |
159
N/A
|
925
+481%
|
778
-16%
|
640
-18%
|
503
-21%
|
651
+29%
|
583
-10%
|
447
-23%
|
473
+6%
|
139
-71%
|
(1 100)
N/A
|
(811)
+26%
|
1 057
N/A
|
314
-70%
|
(186)
N/A
|
(534)
-188%
|
(3 202)
-499%
|
(4 325)
-35%
|
(4 141)
+4%
|
(8 385)
-103%
|
(8 964)
-7%
|
|
| Financing Cash Flow | ||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
5 955
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8 000
|
0
|
6 500
|
6 500
|
|
| Net Issuance of Debt |
(129)
|
170
|
1 827
|
1 148
|
2 015
|
1 333
|
834
|
(486)
|
(611)
|
(3 741)
|
2 382
|
3 140
|
4 036
|
2 440
|
4 673
|
3 153
|
5 194
|
2 212
|
(539)
|
3 747
|
2 864
|
|
| Cash Paid for Dividends |
0
|
0
|
(6)
|
0
|
(6)
|
0
|
0
|
(100)
|
(199)
|
(299)
|
0
|
0
|
0
|
(399)
|
(399)
|
(399)
|
(399)
|
(399)
|
(545)
|
(691)
|
(816)
|
|
| Other |
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 |
(307)
N/A
|
200
N/A
|
1 821
+812%
|
1 142
-37%
|
2 009
+76%
|
1 327
-34%
|
6 789
+412%
|
5 369
-21%
|
5 145
-4%
|
1 915
-63%
|
2 382
+24%
|
3 140
+32%
|
4 036
+29%
|
2 042
-49%
|
4 275
+109%
|
2 755
-36%
|
4 795
+74%
|
9 813
+105%
|
6 916
-30%
|
9 556
+38%
|
8 548
-11%
|
|
| Change in Cash | ||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
(8)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
|
| Net Change in Cash |
166
N/A
|
336
+102%
|
176
-48%
|
(488)
N/A
|
(127)
+74%
|
111
N/A
|
5 792
+5 126%
|
5 053
-13%
|
5 025
-1%
|
2 052
-59%
|
56
-97%
|
228
+308%
|
3 490
+1 430%
|
(354)
N/A
|
1 771
N/A
|
267
-85%
|
518
+94%
|
3 827
+639%
|
(776)
N/A
|
1 026
N/A
|
(1 696)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||
| Free Cash Flow |
(325)
N/A
|
(643)
-98%
|
(2 904)
-351%
|
(2 728)
+6%
|
(2 926)
-7%
|
(2 064)
+29%
|
(1 749)
+15%
|
(927)
+47%
|
(727)
+22%
|
(145)
+80%
|
(1 248)
-761%
|
(2 102)
-68%
|
(1 594)
+24%
|
(2 979)
-87%
|
(2 622)
+12%
|
(2 342)
+11%
|
(1 571)
+33%
|
(4 427)
-182%
|
(6 410)
-45%
|
(3 114)
+51%
|
(4 497)
-44%
|
|