Nubeva Technologies Ltd
XTSX:NBVA
Cash Flow Statement
Cash Flow Statement
Nubeva Technologies Ltd
| Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | Apr-2024 | Jul-2024 | Oct-2024 | Jan-2025 | Apr-2025 | Jul-2025 | Oct-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||
| Net Income |
(1)
|
(2)
|
(4)
|
(4)
|
(4)
|
(7)
|
(4)
|
(5)
|
(6)
|
(3)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
|
| 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
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
0
|
3
|
2
|
2
|
4
|
1
|
2
|
3
|
1
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
2
|
0
|
(0)
|
(1)
|
(2)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
|
| Cash from Operating Activities |
(1)
N/A
|
(2)
-20%
|
(2)
-20%
|
(2)
-25%
|
(3)
-22%
|
(3)
-15%
|
(4)
-9%
|
(4)
-4%
|
(4)
+6%
|
(3)
+3%
|
(3)
+8%
|
(2)
+38%
|
(2)
-2%
|
(2)
+25%
|
(2)
-3%
|
(2)
-57%
|
(3)
-7%
|
(3)
-3%
|
(3)
+5%
|
(3)
-3%
|
(2)
+12%
|
(1)
+44%
|
(0)
+73%
|
1
N/A
|
1
-3%
|
(0)
N/A
|
(0)
+62%
|
(0)
-484%
|
(0)
-7%
|
0
N/A
|
(1)
N/A
|
(1)
-44%
|
(0)
+42%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||
| Capital Expenditures |
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 from Investing Activities |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
+52%
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-115%
|
(0)
-46%
|
(0)
N/A
|
(0)
+21%
|
(0)
+46%
|
(0)
-97%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
2
|
1
|
9
|
9
|
9
|
9
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
3
|
3
|
3
|
0
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
2
N/A
|
1
-50%
|
9
+658%
|
9
+0%
|
9
+3%
|
9
N/A
|
1
-89%
|
1
+0%
|
0
-97%
|
0
N/A
|
0
+954%
|
0
+13%
|
0
+1%
|
0
+18%
|
2
+323%
|
2
+0%
|
3
+53%
|
6
+92%
|
4
-25%
|
4
-1%
|
3
-24%
|
0
-87%
|
(0)
N/A
|
0
N/A
|
0
+2 100%
|
0
+84%
|
0
+20%
|
0
-13%
|
0
-51%
|
0
-89%
|
(0)
N/A
|
(0)
+80%
|
(0)
N/A
|
|
| 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
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Net Change in Cash |
1
N/A
|
(1)
N/A
|
7
N/A
|
6
-8%
|
6
-5%
|
5
-7%
|
(3)
N/A
|
(3)
-4%
|
(4)
-24%
|
(3)
+1%
|
(3)
+16%
|
(2)
+44%
|
(2)
-2%
|
(1)
+35%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
3
+660%
|
2
-43%
|
2
-7%
|
1
-49%
|
(1)
N/A
|
(0)
+56%
|
1
N/A
|
1
+5%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-18%
|
0
N/A
|
(1)
N/A
|
(1)
-43%
|
(0)
+40%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(2)
-20%
|
(2)
-20%
|
(2)
-25%
|
(3)
-22%
|
(3)
-15%
|
(4)
-9%
|
(4)
-4%
|
(4)
+6%
|
(3)
+3%
|
(3)
+8%
|
(2)
+38%
|
(2)
-2%
|
(2)
+25%
|
(2)
-3%
|
(2)
-57%
|
(3)
-7%
|
(3)
-3%
|
(3)
+5%
|
(3)
-3%
|
(2)
+12%
|
(1)
+44%
|
(0)
+73%
|
1
N/A
|
1
-3%
|
(0)
N/A
|
(0)
+60%
|
(0)
-469%
|
(0)
-8%
|
0
N/A
|
(1)
N/A
|
(1)
-43%
|
(0)
+41%
|
|