Wellex Industries Inc
XPHS:WIN
Cash Flow Statement
Cash Flow Statement
Wellex Industries Inc
| 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 |
(41)
|
(37)
|
0
|
36
|
37
|
35
|
0
|
(5)
|
(4)
|
(3)
|
0
|
0
|
0
|
0
|
8
|
7
|
7
|
8
|
202
|
200
|
199
|
197
|
|
| Depreciation & Amortization |
11
|
4
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
|
| Other Non-Cash Items |
33
|
33
|
(48)
|
48
|
48
|
48
|
(6)
|
(6)
|
(6)
|
(6)
|
(8)
|
(8)
|
(8)
|
(8)
|
(12)
|
(12)
|
(12)
|
(12)
|
(201)
|
(201)
|
(201)
|
(201)
|
|
| Cash Taxes Paid |
3
|
3
|
3
|
3
|
3
|
3
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
5
|
0
|
5
|
5
|
3
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(4)
|
(8)
|
(2)
|
3
|
(3)
|
(3)
|
7
|
5
|
13
|
8
|
8
|
12
|
8
|
7
|
4
|
(2)
|
(2)
|
1
|
(7)
|
(11)
|
(14)
|
(17)
|
|
| Cash from Operating Activities |
(1)
N/A
|
(7)
-529%
|
(6)
+22%
|
4
N/A
|
(1)
N/A
|
(3)
-127%
|
2
N/A
|
(2)
N/A
|
7
N/A
|
3
-59%
|
1
-46%
|
7
+371%
|
3
-54%
|
4
+21%
|
4
-3%
|
(1)
N/A
|
1
N/A
|
4
+163%
|
(4)
N/A
|
(10)
-165%
|
(13)
-35%
|
(18)
-37%
|
|
| Investing Cash Flow | |||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
(2)
|
0
|
1
|
1
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
|
| Other Items |
3
|
2
|
59
|
52
|
59
|
59
|
1
|
3
|
(0)
|
(0)
|
9
|
4
|
7
|
8
|
26
|
25
|
26
|
25
|
6
|
3
|
3
|
3
|
|
| Cash from Investing Activities |
3
N/A
|
2
-45%
|
57
+3 247%
|
50
-12%
|
56
+12%
|
56
0%
|
1
-99%
|
2
+315%
|
(0)
N/A
|
(0)
-6%
|
9
N/A
|
4
-51%
|
7
+69%
|
7
+0%
|
25
+243%
|
25
-1%
|
25
+1%
|
25
+0%
|
6
-78%
|
3
-50%
|
3
+5%
|
3
+16%
|
|
| Financing Cash Flow | |||||||||||||||||||||||
| Net Issuance of Debt |
2
|
17
|
(47)
|
49
|
47
|
47
|
(9)
|
(5)
|
(12)
|
(12)
|
(11)
|
(11)
|
(11)
|
(11)
|
(29)
|
(25)
|
(24)
|
(24)
|
(0)
|
9
|
9
|
9
|
|
| Other |
(7)
|
(7)
|
0
|
0
|
(6)
|
(6)
|
(0)
|
(1)
|
6
|
6
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
2
|
0
|
2
|
0
|
|
| Cash from Financing Activities |
(5)
N/A
|
10
N/A
|
(47)
N/A
|
49
N/A
|
47
-4%
|
47
0%
|
(9)
N/A
|
(6)
+38%
|
(6)
-8%
|
(6)
+2%
|
(11)
-84%
|
(11)
+1%
|
(11)
0%
|
(11)
-2%
|
(29)
-151%
|
(25)
+15%
|
(24)
+1%
|
(24)
+1%
|
2
N/A
|
11
+522%
|
11
0%
|
11
-2%
|
|
| Change in Cash | |||||||||||||||||||||||
| Net Change in Cash |
(3)
N/A
|
5
N/A
|
4
-7%
|
104
+2 246%
|
103
-1%
|
101
-2%
|
(7)
N/A
|
(5)
+25%
|
(0)
+97%
|
(4)
-2 859%
|
(1)
+78%
|
0
N/A
|
(1)
N/A
|
(0)
+60%
|
0
N/A
|
(0)
N/A
|
2
N/A
|
5
+112%
|
4
-29%
|
4
+9%
|
1
-82%
|
(4)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(7)
-529%
|
(8)
-4%
|
4
N/A
|
0
-94%
|
(1)
N/A
|
2
N/A
|
(2)
N/A
|
6
N/A
|
3
-58%
|
1
-46%
|
7
+371%
|
3
-54%
|
3
+11%
|
3
-5%
|
(1)
N/A
|
1
N/A
|
4
+160%
|
(4)
N/A
|
(10)
-165%
|
(13)
-35%
|
(18)
-37%
|
|