Fission 3.0 Corp
XTSX:FUU
Cash Flow Statement
Cash Flow Statement
Fission 3.0 Corp
| 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 |
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(5)
|
(4)
|
(4)
|
(4)
|
(1)
|
(1)
|
(4)
|
(6)
|
(6)
|
(5)
|
(12)
|
(10)
|
(10)
|
(10)
|
(1)
|
(17)
|
(21)
|
(26)
|
(31)
|
(19)
|
(13)
|
(9)
|
|
| Depreciation & Amortization |
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
|
|
| Change in Deffered Taxes |
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
8
|
5
|
5
|
7
|
(1)
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
9
|
9
|
7
|
0
|
0
|
7
|
10
|
13
|
15
|
13
|
6
|
4
|
|
| Other Non-Cash Items |
2
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
4
|
4
|
3
|
3
|
0
|
0
|
1
|
3
|
2
|
2
|
10
|
7
|
4
|
2
|
(7)
|
3
|
9
|
14
|
18
|
13
|
7
|
4
|
|
| 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
|
|
| 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
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
|
| Change in Working Capital |
(1)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(6)
|
(2)
|
(1)
|
(0)
|
4
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(1)
|
1
|
|
| Cash from Operating Activities |
(1)
N/A
|
(1)
+3%
|
(2)
-4%
|
(1)
+6%
|
(1)
+57%
|
(0)
+25%
|
(1)
-134%
|
(2)
-46%
|
(2)
-1%
|
(2)
-14%
|
(1)
+37%
|
(1)
+30%
|
(1)
-16%
|
(1)
+11%
|
(1)
+13%
|
(1)
+13%
|
(1)
-43%
|
(1)
-13%
|
(3)
-177%
|
(4)
-31%
|
(4)
0%
|
(5)
-27%
|
(8)
-81%
|
(5)
+39%
|
(5)
-8%
|
(7)
-23%
|
(4)
+43%
|
(6)
-58%
|
(7)
-17%
|
(9)
-27%
|
(7)
+19%
|
(9)
-29%
|
(7)
+29%
|
(4)
+43%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(4)
|
(5)
|
(5)
|
(4)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(4)
|
(7)
|
(9)
|
(11)
|
(14)
|
(15)
|
(20)
|
(23)
|
(28)
|
(32)
|
(30)
|
(30)
|
(24)
|
(23)
|
(22)
|
|
| Other Items |
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
0
|
3
|
3
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
(1)
|
(11)
|
(11)
|
|
| Cash from Investing Activities |
(1)
N/A
|
(1)
-53%
|
(1)
-43%
|
(1)
-24%
|
(1)
+18%
|
(1)
+43%
|
(1)
-12%
|
(2)
-202%
|
(4)
-80%
|
(5)
-25%
|
(5)
-5%
|
(4)
+30%
|
(2)
+47%
|
(1)
+47%
|
(0)
+73%
|
(0)
+26%
|
(0)
+49%
|
(0)
+78%
|
0
N/A
|
(2)
N/A
|
(3)
-45%
|
(6)
-72%
|
(9)
-45%
|
(12)
-35%
|
(14)
-25%
|
(18)
-28%
|
(22)
-21%
|
(25)
-14%
|
(29)
-15%
|
(28)
+6%
|
(29)
-3%
|
(25)
+12%
|
(34)
-37%
|
(33)
+4%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
3
|
0
|
0
|
1
|
0
|
0
|
0
|
10
|
10
|
0
|
10
|
0
|
0
|
1
|
1
|
1
|
3
|
10
|
20
|
20
|
18
|
11
|
9
|
13
|
21
|
45
|
43
|
38
|
41
|
16
|
18
|
18
|
15
|
15
|
|
| 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
|
0
|
(0)
|
0
|
15
|
15
|
15
|
15
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
4
|
3
|
3
|
2
|
(3)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
|
| Cash from Financing Activities |
3
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
0
N/A
|
6
N/A
|
9
+56%
|
9
0%
|
9
N/A
|
3
-65%
|
(0)
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
1
N/A
|
1
+50%
|
3
+81%
|
10
+269%
|
19
+100%
|
19
+2%
|
18
-8%
|
10
-42%
|
9
-14%
|
12
+34%
|
25
+108%
|
48
+95%
|
61
+25%
|
56
-8%
|
52
-6%
|
28
-46%
|
16
-45%
|
16
+6%
|
13
-22%
|
13
-2%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||
| Net Change in Cash |
1
N/A
|
0
-37%
|
0
-95%
|
(2)
N/A
|
(2)
+0%
|
4
N/A
|
7
+55%
|
5
-30%
|
3
-39%
|
(4)
N/A
|
(7)
-69%
|
(5)
+31%
|
(3)
+36%
|
(1)
+69%
|
(0)
+96%
|
1
N/A
|
2
+167%
|
8
+431%
|
16
+94%
|
13
-18%
|
11
-19%
|
(0)
N/A
|
(8)
-10 120%
|
(5)
+42%
|
5
N/A
|
23
+359%
|
35
+48%
|
24
-30%
|
16
-35%
|
(8)
N/A
|
(20)
-149%
|
(18)
+12%
|
(28)
-57%
|
(24)
+15%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(3)
N/A
|
(3)
-11%
|
(3)
-6%
|
(3)
+2%
|
(2)
+35%
|
(1)
+31%
|
(2)
-47%
|
(4)
-111%
|
(6)
-42%
|
(7)
-20%
|
(7)
+5%
|
(5)
+29%
|
(3)
+33%
|
(2)
+34%
|
(1)
+43%
|
(1)
+30%
|
(1)
-19%
|
(1)
-3%
|
(3)
-209%
|
(8)
-142%
|
(10)
-34%
|
(14)
-34%
|
(20)
-45%
|
(19)
+3%
|
(21)
-9%
|
(26)
-26%
|
(27)
-2%
|
(34)
-26%
|
(39)
-15%
|
(39)
0%
|
(37)
+5%
|
(33)
+10%
|
(30)
+11%
|
(25)
+15%
|
|