Electric Royalties Ltd
XTSX:ELEC
Cash Flow Statement
Cash Flow Statement
Electric Royalties Ltd
| 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)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(6)
|
(6)
|
(7)
|
(7)
|
(6)
|
(7)
|
(7)
|
(6)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
1
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
|
| Change in Working Capital |
0
|
(1)
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
(0)
|
(0)
|
(0)
|
|
| Cash from Operating Activities |
(2)
N/A
|
(2)
-2%
|
(1)
+31%
|
(1)
-7%
|
(2)
-23%
|
(2)
-7%
|
(2)
+0%
|
(2)
-3%
|
(2)
+10%
|
(2)
+2%
|
(2)
+15%
|
(1)
+10%
|
(1)
+9%
|
(1)
-6%
|
(1)
-2%
|
(1)
+14%
|
(2)
-68%
|
(2)
+2%
|
(2)
+11%
|
|
| Investing Cash Flow | ||||||||||||||||||||
| Capital Expenditures |
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(4)
|
(2)
|
(5)
|
(5)
|
(4)
|
(4)
|
|
| Other Items |
0
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(2)
N/A
|
(2)
+5%
|
(1)
+56%
|
(1)
-39%
|
(1)
+40%
|
(1)
+4%
|
(2)
-256%
|
(2)
+20%
|
(3)
-59%
|
(3)
-18%
|
(4)
-22%
|
(4)
-2%
|
(3)
+28%
|
(4)
-39%
|
(2)
+58%
|
(5)
-187%
|
(5)
-6%
|
(3)
+33%
|
(3)
-1%
|
|
| Financing Cash Flow | ||||||||||||||||||||
| Net Issuance of Common Stock |
6
|
1
|
2
|
2
|
0
|
4
|
3
|
3
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
|
| Net Issuance of Debt |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
4
|
4
|
3
|
5
|
3
|
6
|
6
|
3
|
3
|
|
| Other |
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
2
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
6
N/A
|
1
-82%
|
2
+100%
|
2
+0%
|
2
0%
|
4
+89%
|
3
-27%
|
3
0%
|
4
+35%
|
1
-61%
|
4
+165%
|
4
+13%
|
3
-23%
|
5
+58%
|
3
-45%
|
5
+83%
|
8
+37%
|
5
-32%
|
5
+0%
|
|
| Change in Cash | ||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
|
| Net Change in Cash |
2
N/A
|
(3)
N/A
|
(0)
+96%
|
(0)
-376%
|
(0)
+13%
|
1
N/A
|
(1)
N/A
|
(1)
+29%
|
(1)
+26%
|
(3)
-435%
|
(1)
+60%
|
(1)
+42%
|
(1)
+24%
|
0
N/A
|
(0)
N/A
|
(0)
-2 309%
|
1
N/A
|
(0)
N/A
|
0
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||
| Free Cash Flow |
(4)
N/A
|
(4)
-4%
|
(2)
+50%
|
(2)
-2%
|
(2)
+3%
|
(2)
-12%
|
(4)
-88%
|
(4)
+2%
|
(5)
-20%
|
(5)
-8%
|
(6)
-7%
|
(5)
+3%
|
(4)
+22%
|
(5)
-27%
|
(3)
+41%
|
(6)
-97%
|
(7)
-19%
|
(6)
+23%
|
(5)
+4%
|
|