Jericho Energy Ventures Inc
XTSX:JEV
Cash Flow Statement
Cash Flow Statement
Jericho Energy Ventures Inc
| 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 |
(19)
|
(17)
|
(15)
|
(13)
|
(13)
|
(12)
|
(5)
|
(7)
|
(6)
|
(6)
|
(5)
|
(3)
|
(4)
|
(5)
|
(7)
|
(8)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Stock-Based Compensation |
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
|
| Other Non-Cash Items |
16
|
16
|
13
|
10
|
10
|
9
|
1
|
2
|
1
|
0
|
1
|
(1)
|
0
|
1
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
|
| Change in Working Capital |
0
|
0
|
(0)
|
(0)
|
(1)
|
0
|
0
|
1
|
1
|
1
|
0
|
1
|
0
|
0
|
1
|
0
|
1
|
0
|
1
|
1
|
0
|
1
|
|
| Cash from Operating Activities |
(3)
N/A
|
(2)
+29%
|
(1)
+19%
|
(3)
-95%
|
(4)
-37%
|
(4)
+5%
|
(3)
+16%
|
(5)
-46%
|
(4)
+18%
|
(4)
-15%
|
(3)
+24%
|
(3)
+19%
|
(3)
-14%
|
(3)
+1%
|
(3)
-8%
|
(4)
-13%
|
(3)
+15%
|
(3)
+1%
|
(3)
+0%
|
(3)
-6%
|
(3)
-2%
|
(3)
+21%
|
|
| Investing Cash Flow | |||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
| Other Items |
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(2)
|
(2)
|
(5)
|
(4)
|
(2)
|
(2)
|
1
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
1
|
1
|
1
|
|
| Cash from Investing Activities |
(1)
N/A
|
(1)
-3%
|
(1)
+43%
|
(1)
-22%
|
(1)
-15%
|
(3)
-285%
|
(3)
+19%
|
(6)
-125%
|
(5)
+17%
|
(3)
+46%
|
(2)
+13%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
+25%
|
(0)
-382%
|
(0)
+26%
|
(0)
-16%
|
1
N/A
|
1
+17%
|
1
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||
| Net Issuance of Common Stock |
5
|
5
|
4
|
5
|
4
|
5
|
4
|
5
|
1
|
1
|
0
|
2
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
1
|
1
|
1
|
|
| Net Issuance of Debt |
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
(0)
|
|
| Other |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
4
|
6
|
6
|
6
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
5
N/A
|
5
+1%
|
4
-29%
|
5
+47%
|
4
-14%
|
5
+10%
|
8
+64%
|
11
+37%
|
7
-40%
|
6
-4%
|
1
-84%
|
2
+70%
|
3
+79%
|
3
-6%
|
3
0%
|
3
+0%
|
2
-37%
|
3
+58%
|
3
+10%
|
3
-22%
|
2
-5%
|
1
-45%
|
|
| 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)
|
(0)
|
(0)
|
|
| Net Change in Cash |
1
N/A
|
2
+70%
|
1
-31%
|
1
-5%
|
(0)
N/A
|
(2)
-353%
|
2
N/A
|
0
-77%
|
(2)
N/A
|
(0)
+88%
|
(5)
-1 892%
|
(0)
+93%
|
(0)
+84%
|
(0)
-215%
|
(0)
-107%
|
(1)
-131%
|
(1)
-89%
|
(0)
+83%
|
0
N/A
|
0
+262%
|
0
-39%
|
(0)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||
| Free Cash Flow |
(3)
N/A
|
(2)
+29%
|
(1)
+19%
|
(3)
-97%
|
(4)
-51%
|
(5)
-4%
|
(4)
+13%
|
(6)
-47%
|
(4)
+23%
|
(5)
-9%
|
(4)
+25%
|
(3)
+23%
|
(3)
-15%
|
(3)
+6%
|
(3)
-6%
|
(4)
-12%
|
(3)
+16%
|
(3)
+2%
|
(3)
0%
|
(3)
-6%
|
(3)
-2%
|
(3)
+21%
|
|