Alvopetro Energy Ltd
XTSX:ALV
Cash Flow Statement
Cash Flow Statement
Alvopetro Energy Ltd
| 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 |
(3)
|
(3)
|
3
|
(32)
|
(29)
|
(29)
|
(27)
|
(12)
|
(15)
|
(16)
|
(22)
|
(13)
|
(9)
|
(8)
|
(5)
|
(7)
|
(7)
|
(7)
|
(5)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(7)
|
(7)
|
2
|
10
|
7
|
12
|
7
|
6
|
18
|
21
|
28
|
32
|
33
|
36
|
33
|
29
|
21
|
13
|
15
|
16
|
18
|
22
|
20
|
|
| Depreciation & Amortization |
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
|
1
|
2
|
4
|
6
|
7
|
8
|
8
|
7
|
6
|
7
|
7
|
8
|
8
|
8
|
7
|
7
|
8
|
8
|
9
|
10
|
12
|
|
| Change in Deffered Taxes |
0
|
(0)
|
(0)
|
2
|
(1)
|
(0)
|
(3)
|
(6)
|
(6)
|
(5)
|
(2)
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(7)
|
(3)
|
(1)
|
5
|
6
|
7
|
6
|
6
|
4
|
4
|
4
|
3
|
2
|
1
|
(1)
|
0
|
1
|
1
|
1
|
1
|
|
| Stock-Based Compensation |
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
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Non-Cash Items |
1
|
0
|
(6)
|
24
|
23
|
23
|
24
|
13
|
16
|
16
|
19
|
8
|
5
|
5
|
3
|
4
|
4
|
4
|
2
|
1
|
1
|
1
|
2
|
2
|
3
|
4
|
3
|
2
|
4
|
2
|
3
|
5
|
(2)
|
4
|
3
|
7
|
10
|
5
|
5
|
10
|
13
|
18
|
16
|
9
|
6
|
3
|
5
|
|
| 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)
|
(1)
|
(1)
|
(1)
|
(0)
|
2
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
|
| 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
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
0
|
(0)
|
(0)
|
1
|
0
|
1
|
(0)
|
(1)
|
(1)
|
(2)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(0)
|
(1)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(0)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
1
|
3
|
(0)
|
0
|
(1)
|
(3)
|
2
|
2
|
1
|
2
|
|
| Cash from Operating Activities |
(2)
N/A
|
(3)
-43%
|
(3)
-8%
|
(7)
-112%
|
(6)
+14%
|
(4)
+26%
|
(5)
-24%
|
(6)
-14%
|
(5)
+13%
|
(6)
-18%
|
(5)
+26%
|
(6)
-23%
|
(5)
+7%
|
(5)
+7%
|
(5)
0%
|
(4)
+25%
|
(4)
-1%
|
(4)
+8%
|
(4)
-6%
|
(3)
+14%
|
(3)
+1%
|
(3)
+11%
|
(3)
+9%
|
(3)
+2%
|
(3)
-10%
|
(3)
-16%
|
(1)
+78%
|
3
N/A
|
8
+171%
|
15
+81%
|
20
+35%
|
24
+20%
|
28
+17%
|
36
+26%
|
42
+19%
|
48
+12%
|
53
+12%
|
54
+1%
|
52
-3%
|
48
-9%
|
42
-12%
|
37
-11%
|
36
-5%
|
35
-2%
|
36
+2%
|
37
+5%
|
39
+4%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(7)
|
(13)
|
(25)
|
(44)
|
(38)
|
(39)
|
(27)
|
(12)
|
(14)
|
(8)
|
(9)
|
(8)
|
(8)
|
(7)
|
(5)
|
(5)
|
(4)
|
(4)
|
(5)
|
(3)
|
(3)
|
(2)
|
(4)
|
(9)
|
(10)
|
(10)
|
(7)
|
(3)
|
(3)
|
(2)
|
(3)
|
(5)
|
(7)
|
(13)
|
(20)
|
(25)
|
(24)
|
(26)
|
(28)
|
(27)
|
(27)
|
(22)
|
(16)
|
(15)
|
(21)
|
(27)
|
(33)
|
|
| Other Items |
(25)
|
(27)
|
(24)
|
(7)
|
17
|
21
|
25
|
7
|
10
|
8
|
3
|
3
|
0
|
1
|
(0)
|
0
|
1
|
1
|
2
|
0
|
(1)
|
(1)
|
(1)
|
2
|
2
|
3
|
1
|
0
|
0
|
(0)
|
0
|
1
|
1
|
1
|
3
|
2
|
1
|
2
|
0
|
(0)
|
(0)
|
0
|
2
|
4
|
3
|
2
|
0
|
|
| Cash from Investing Activities |
(32)
N/A
|
(39)
-22%
|
(49)
-24%
|
(52)
-6%
|
(21)
+59%
|
(18)
+14%
|
(2)
+88%
|
(5)
-140%
|
(3)
+31%
|
(1)
+82%
|
(6)
-882%
|
(5)
+12%
|
(7)
-42%
|
(6)
+15%
|
(5)
+14%
|
(5)
+11%
|
(3)
+35%
|
(3)
+9%
|
(3)
+4%
|
(3)
+10%
|
(3)
-23%
|
(3)
-9%
|
(4)
-23%
|
(8)
-82%
|
(8)
-3%
|
(8)
0%
|
(7)
+13%
|
(3)
+52%
|
(2)
+28%
|
(2)
-3%
|
(3)
-35%
|
(4)
-22%
|
(7)
-72%
|
(12)
-73%
|
(17)
-45%
|
(23)
-33%
|
(23)
-2%
|
(25)
-6%
|
(28)
-13%
|
(28)
+1%
|
(27)
+4%
|
(21)
+20%
|
(14)
+36%
|
(12)
+14%
|
(18)
-53%
|
(24)
-37%
|
(33)
-35%
|
|
| 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
|
4
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
2
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| 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)
|
4
|
12
|
13
|
13
|
8
|
(3)
|
(11)
|
(11)
|
(11)
|
(10)
|
(7)
|
(8)
|
(9)
|
(7)
|
(5)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Cash Paid for Dividends |
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
|
(2)
|
(4)
|
(7)
|
(10)
|
(10)
|
(13)
|
(15)
|
(17)
|
(20)
|
(20)
|
(19)
|
(17)
|
(15)
|
(13)
|
(14)
|
(14)
|
|
| Other |
(0)
|
(2)
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(3)
|
(4)
|
(4)
|
(4)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
|
| Cash from Financing Activities |
(0)
N/A
|
(2)
-387%
|
(6)
-171%
|
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
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
4
N/A
|
4
-2%
|
4
-2%
|
4
+1%
|
4
+14%
|
12
+187%
|
11
-8%
|
10
-13%
|
4
-56%
|
(7)
N/A
|
(12)
-74%
|
(12)
-4%
|
(14)
-11%
|
(15)
-6%
|
(14)
+4%
|
(15)
-10%
|
(17)
-7%
|
(17)
-5%
|
(17)
+0%
|
(19)
-11%
|
(22)
-13%
|
(22)
-3%
|
(21)
+7%
|
(20)
+5%
|
(18)
+8%
|
(16)
+8%
|
(17)
-4%
|
(17)
-1%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(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)
|
1
|
(0)
|
(0)
|
0
|
(0)
|
1
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(0)
|
(1)
|
|
| Net Change in Cash |
(35)
N/A
|
(45)
-27%
|
(59)
-32%
|
(59)
0%
|
(28)
+53%
|
(23)
+16%
|
(8)
+64%
|
(12)
-44%
|
(9)
+24%
|
(8)
+19%
|
(11)
-41%
|
(11)
-4%
|
(13)
-18%
|
(11)
+13%
|
(10)
+7%
|
(9)
+18%
|
(7)
+18%
|
(7)
+4%
|
(7)
-2%
|
(2)
+69%
|
(3)
-26%
|
(3)
+6%
|
(3)
-25%
|
(6)
-86%
|
1
N/A
|
(0)
N/A
|
2
N/A
|
4
+121%
|
(1)
N/A
|
1
N/A
|
5
+347%
|
6
+28%
|
8
+23%
|
9
+21%
|
9
-1%
|
8
-11%
|
12
+43%
|
12
+0%
|
5
-55%
|
(1)
N/A
|
(7)
-392%
|
(6)
+18%
|
2
N/A
|
3
+94%
|
(0)
N/A
|
(5)
-2 416%
|
(12)
-166%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(9)
N/A
|
(16)
-70%
|
(28)
-78%
|
(51)
-84%
|
(44)
+14%
|
(43)
+2%
|
(32)
+25%
|
(18)
+43%
|
(19)
-5%
|
(15)
+25%
|
(14)
+3%
|
(14)
-1%
|
(13)
+8%
|
(13)
+5%
|
(10)
+17%
|
(9)
+15%
|
(8)
+12%
|
(8)
-1%
|
(8)
-6%
|
(6)
+29%
|
(6)
+1%
|
(5)
+10%
|
(6)
-17%
|
(12)
-94%
|
(13)
-5%
|
(14)
-8%
|
(8)
+40%
|
(0)
+96%
|
6
N/A
|
13
+128%
|
17
+32%
|
20
+18%
|
21
+6%
|
23
+9%
|
22
-4%
|
23
+4%
|
29
+27%
|
27
-6%
|
24
-12%
|
20
-15%
|
15
-24%
|
16
+3%
|
20
+26%
|
20
-3%
|
14
-27%
|
10
-28%
|
5
-49%
|
|