Green Impact Partners Inc
XTSX:GIP
Cash Flow Statement
Cash Flow Statement
Green Impact Partners Inc
| 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 |
(0)
|
(3)
|
(5)
|
(6)
|
(1)
|
(1)
|
(2)
|
(1)
|
(9)
|
(4)
|
3
|
1
|
1
|
(9)
|
(18)
|
(22)
|
(22)
|
(22)
|
(22)
|
(19)
|
|
| Depreciation & Amortization |
0
|
5
|
6
|
8
|
5
|
6
|
6
|
6
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
6
|
5
|
|
| Change in Deffered Taxes |
0
|
(1)
|
(1)
|
(2)
|
(4)
|
(4)
|
(4)
|
(4)
|
(1)
|
(2)
|
(1)
|
(0)
|
2
|
3
|
3
|
4
|
1
|
1
|
1
|
1
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
3
|
3
|
2
|
5
|
2
|
3
|
4
|
4
|
4
|
3
|
3
|
|
| Other Non-Cash Items |
0
|
3
|
5
|
4
|
2
|
2
|
1
|
1
|
5
|
(4)
|
(4)
|
(2)
|
(2)
|
10
|
12
|
15
|
15
|
16
|
15
|
13
|
|
| Cash Interest Paid |
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Change in Working Capital |
(0)
|
5
|
7
|
11
|
3
|
8
|
4
|
(4)
|
(2)
|
(2)
|
0
|
1
|
1
|
(2)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
4
|
|
| Cash from Operating Activities |
(0)
N/A
|
10
N/A
|
12
+17%
|
16
+36%
|
6
-63%
|
11
+85%
|
6
-47%
|
(2)
N/A
|
(3)
-19%
|
(7)
-171%
|
3
N/A
|
5
+61%
|
8
+56%
|
7
-11%
|
2
-76%
|
0
-98%
|
(3)
N/A
|
(1)
+51%
|
(3)
-110%
|
2
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||
| Capital Expenditures |
0
|
(1)
|
(4)
|
(16)
|
(37)
|
(51)
|
(68)
|
(68)
|
(53)
|
(47)
|
(32)
|
(27)
|
(24)
|
(17)
|
(15)
|
(9)
|
(8)
|
(9)
|
(8)
|
(7)
|
|
| Other Items |
0
|
0
|
0
|
(6)
|
(6)
|
0
|
(6)
|
(3)
|
(3)
|
3
|
2
|
5
|
6
|
(1)
|
15
|
14
|
11
|
12
|
(1)
|
(0)
|
|
| Cash from Investing Activities |
0
N/A
|
(1)
N/A
|
(4)
-488%
|
(21)
-419%
|
(43)
-100%
|
(57)
-32%
|
(74)
-31%
|
(71)
+5%
|
(56)
+21%
|
(44)
+21%
|
(30)
+32%
|
(22)
+28%
|
(18)
+18%
|
(18)
-2%
|
1
N/A
|
5
+681%
|
4
-24%
|
3
-18%
|
(10)
N/A
|
(7)
+21%
|
|
| Financing Cash Flow | |||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
(0)
|
(1)
|
(2)
|
(4)
|
(5)
|
(6)
|
(6)
|
(3)
|
7
|
9
|
10
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
(1)
|
(1)
|
(1)
|
(1)
|
8
|
35
|
52
|
61
|
54
|
17
|
8
|
1
|
1
|
9
|
(4)
|
(1)
|
1
|
2
|
5
|
|
| Other |
0
|
(9)
|
34
|
35
|
44
|
44
|
2
|
1
|
0
|
(0)
|
(2)
|
(2)
|
(2)
|
0
|
1
|
1
|
1
|
(2)
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
0
N/A
|
(9)
N/A
|
32
N/A
|
32
+0%
|
42
+29%
|
47
+13%
|
32
-31%
|
48
+47%
|
56
+17%
|
50
-11%
|
23
-54%
|
15
-33%
|
8
-46%
|
12
+38%
|
10
-10%
|
(4)
N/A
|
(1)
+77%
|
(2)
-159%
|
1
N/A
|
5
+439%
|
|
| 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)
|
(0)
|
|
| Net Change in Cash |
0
N/A
|
(0)
N/A
|
40
N/A
|
27
-32%
|
4
-83%
|
1
-67%
|
(36)
N/A
|
(25)
+30%
|
(2)
+93%
|
(0)
+76%
|
(3)
-662%
|
(1)
+72%
|
(1)
-15%
|
1
N/A
|
13
+1 201%
|
1
-93%
|
(0)
N/A
|
(1)
-2 334%
|
(11)
-1 131%
|
(1)
+93%
|
|
| Free Cash Flow | |||||||||||||||||||||
| Free Cash Flow |
(0)
N/A
|
9
N/A
|
8
-19%
|
0
-98%
|
(31)
N/A
|
(40)
-27%
|
(62)
-55%
|
(70)
-13%
|
(55)
+21%
|
(54)
+2%
|
(29)
+47%
|
(22)
+24%
|
(16)
+28%
|
(10)
+36%
|
(13)
-27%
|
(9)
+29%
|
(10)
-16%
|
(10)
+2%
|
(11)
-7%
|
(5)
+52%
|
|