EverGen Infrastructure Corp
XTSX:EVGN
Cash Flow Statement
Cash Flow Statement
EverGen Infrastructure Corp
Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||
Net Income |
(1)
|
(2)
|
(1)
|
(1)
|
(4)
|
(4)
|
(5)
|
(5)
|
(4)
|
(5)
|
|
Depreciation & Amortization |
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
|
Change in Deffered Taxes |
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
|
Other Non-Cash Items |
1
|
(0)
|
(1)
|
(2)
|
(0)
|
1
|
1
|
1
|
1
|
1
|
|
Cash Taxes Paid |
1
|
1
|
1
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
Change in Working Capital |
(3)
|
(2)
|
(3)
|
(1)
|
(0)
|
(1)
|
0
|
(0)
|
(1)
|
2
|
|
Cash from Operating Activities |
(1)
N/A
|
(2)
-68%
|
(1)
+27%
|
(1)
+36%
|
(1)
-54%
|
(1)
+2%
|
(1)
+7%
|
(2)
-48%
|
(3)
-43%
|
0
N/A
|
|
Investing Cash Flow | |||||||||||
Capital Expenditures |
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(8)
|
(12)
|
(13)
|
(17)
|
(16)
|
|
Other Items |
(14)
|
(13)
|
(10)
|
(1)
|
(3)
|
0
|
3
|
2
|
3
|
(0)
|
|
Cash from Investing Activities |
(14)
N/A
|
(15)
-4%
|
(13)
+12%
|
(5)
+61%
|
(8)
-56%
|
(7)
+7%
|
(8)
-13%
|
(11)
-27%
|
(14)
-28%
|
(17)
-22%
|
|
Financing Cash Flow | |||||||||||
Net Issuance of Common Stock |
31
|
31
|
21
|
20
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
|
Net Issuance of Debt |
6
|
6
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
9
|
9
|
9
|
|
Other |
(3)
|
(3)
|
(2)
|
(2)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
|
Cash from Financing Activities |
34
N/A
|
34
+0%
|
18
-48%
|
17
-7%
|
(1)
N/A
|
(2)
-51%
|
(2)
-3%
|
7
N/A
|
8
+7%
|
8
+3%
|
|
Change in Cash | |||||||||||
Net Change in Cash |
18
N/A
|
17
-6%
|
3
-81%
|
11
+226%
|
(11)
N/A
|
(11)
-1%
|
(12)
-8%
|
(5)
+55%
|
(9)
-64%
|
(8)
+3%
|
|
Free Cash Flow | |||||||||||
Free Cash Flow |
(2)
N/A
|
(4)
-103%
|
(4)
-20%
|
(5)
-17%
|
(7)
-34%
|
(9)
-37%
|
(13)
-43%
|
(15)
-16%
|
(20)
-33%
|
(16)
+19%
|