PetroEnergy Resources Corp
XPHS:PERC
Cash Flow Statement
Cash Flow Statement
PetroEnergy Resources 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 |
869
|
532
|
0
|
658
|
786
|
838
|
0
|
821
|
830
|
839
|
0
|
0
|
920
|
1 003
|
1 355
|
1 576
|
837
|
994
|
958
|
936
|
882
|
|
| Depreciation & Amortization |
744
|
527
|
529
|
529
|
532
|
531
|
521
|
532
|
545
|
564
|
10
|
11
|
92
|
731
|
781
|
828
|
804
|
831
|
874
|
889
|
908
|
|
| Other Non-Cash Items |
408
|
335
|
280
|
311
|
252
|
216
|
397
|
352
|
376
|
366
|
(53)
|
(83)
|
(110)
|
274
|
392
|
440
|
518
|
437
|
464
|
528
|
542
|
|
| Cash Taxes Paid |
30
|
25
|
34
|
36
|
49
|
61
|
48
|
55
|
57
|
45
|
(9)
|
(16)
|
19
|
79
|
80
|
104
|
74
|
83
|
74
|
106
|
108
|
|
| Cash Interest Paid |
674
|
464
|
348
|
347
|
220
|
220
|
288
|
287
|
262
|
302
|
48
|
(3)
|
(6)
|
337
|
382
|
427
|
542
|
492
|
573
|
648
|
614
|
|
| Change in Working Capital |
33
|
402
|
(18)
|
(269)
|
(90)
|
(340)
|
(247)
|
(297)
|
(119)
|
74
|
(1 310)
|
(695)
|
364
|
87
|
3 533
|
2 744
|
1 631
|
(97)
|
(2 153)
|
(2 320)
|
(2 101)
|
|
| Cash from Operating Activities |
2 055
N/A
|
1 796
-13%
|
1 479
-18%
|
1 229
-17%
|
1 479
+20%
|
1 246
-16%
|
1 392
+12%
|
1 408
+1%
|
1 632
+16%
|
1 843
+13%
|
(1 280)
N/A
|
(678)
+47%
|
552
N/A
|
2 095
+279%
|
5 708
+173%
|
4 967
-13%
|
3 791
-24%
|
2 164
-43%
|
143
-93%
|
33
-77%
|
230
+605%
|
|
| Investing Cash Flow | ||||||||||||||||||||||
| Capital Expenditures |
(1 093)
|
(498)
|
(221)
|
(169)
|
(146)
|
(131)
|
(205)
|
(194)
|
(237)
|
(261)
|
(71)
|
(106)
|
(1 048)
|
(1 847)
|
(2 092)
|
(2 883)
|
(2 921)
|
(3 575)
|
(4 371)
|
(4 415)
|
(4 633)
|
|
| Other Items |
192
|
(113)
|
1
|
189
|
(36)
|
111
|
0
|
(76)
|
(352)
|
(626)
|
(31)
|
(1 233)
|
(1 315)
|
(53)
|
(184)
|
968
|
1 678
|
1 604
|
1 687
|
2 156
|
1 949
|
|
| Cash from Investing Activities |
(901)
N/A
|
(611)
+32%
|
(220)
+64%
|
20
N/A
|
(182)
N/A
|
(20)
+89%
|
(205)
-922%
|
(270)
-32%
|
(589)
-118%
|
(887)
-51%
|
(101)
+89%
|
(1 340)
-1 222%
|
(2 363)
-76%
|
(1 900)
+20%
|
(2 276)
-20%
|
(1 915)
+16%
|
(1 243)
+35%
|
(1 971)
-59%
|
(2 685)
-36%
|
(2 259)
+16%
|
(2 685)
-19%
|
|
| Financing Cash Flow | ||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(749)
|
(541)
|
(630)
|
(631)
|
(572)
|
(568)
|
(723)
|
(723)
|
(741)
|
(737)
|
(156)
|
800
|
2 473
|
2 636
|
2 673
|
2 204
|
595
|
238
|
727
|
535
|
1 053
|
|
| Cash Paid for Dividends |
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(28)
|
0
|
0
|
28
|
(28)
|
0
|
0
|
(57)
|
(28)
|
0
|
(28)
|
(0)
|
|
| Other |
(581)
|
(541)
|
(428)
|
(418)
|
(301)
|
(420)
|
(489)
|
(489)
|
(447)
|
(436)
|
1 582
|
1 596
|
171
|
(2 139)
|
(3 819)
|
(3 265)
|
(1 920)
|
30
|
(59)
|
(711)
|
(680)
|
|
| Cash from Financing Activities |
(1 330)
N/A
|
(1 081)
+19%
|
(1 058)
+2%
|
(1 049)
+1%
|
(872)
+17%
|
(989)
-13%
|
(1 212)
-23%
|
(1 212)
+0%
|
(1 188)
+2%
|
(1 201)
-1%
|
1 426
N/A
|
2 396
+68%
|
2 672
+12%
|
468
-82%
|
(1 175)
N/A
|
(1 089)
+7%
|
(1 383)
-27%
|
239
N/A
|
639
+167%
|
(204)
N/A
|
373
N/A
|
|
| Change in Cash | ||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(7)
|
(5)
|
(1)
|
(1)
|
2
|
13
|
0
|
2
|
12
|
21
|
(7)
|
(14)
|
(24)
|
(6)
|
1
|
5
|
(10)
|
4
|
1
|
(16)
|
4
|
|
| Net Change in Cash |
(182)
N/A
|
98
N/A
|
201
+105%
|
200
0%
|
428
+114%
|
250
-42%
|
(26)
N/A
|
(72)
-182%
|
(134)
-86%
|
(224)
-67%
|
38
N/A
|
364
+853%
|
837
+130%
|
657
-22%
|
2 258
+244%
|
1 968
-13%
|
1 155
-41%
|
436
-62%
|
(1 901)
N/A
|
(2 446)
-29%
|
(2 077)
+15%
|
|
| Free Cash Flow | ||||||||||||||||||||||
| Free Cash Flow |
962
N/A
|
1 298
+35%
|
1 258
-3%
|
1 060
-16%
|
1 334
+26%
|
1 115
-16%
|
1 186
+6%
|
1 214
+2%
|
1 395
+15%
|
1 582
+13%
|
(1 351)
N/A
|
(785)
+42%
|
(496)
+37%
|
247
N/A
|
3 616
+1 363%
|
2 084
-42%
|
869
-58%
|
(1 411)
N/A
|
(4 228)
-200%
|
(4 382)
-4%
|
(4 404)
0%
|
|