NEXE Innovations Inc
XTSX:NEXE
Cash Flow Statement
Cash Flow Statement
NEXE Innovations Inc
| Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | May-2024 | Aug-2024 | Nov-2024 | Feb-2025 | May-2025 | Aug-2025 | Nov-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||
| Net Income |
(3)
|
(3)
|
(10)
|
(17)
|
(18)
|
(19)
|
(15)
|
(8)
|
(8)
|
(7)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(2)
|
(2)
|
(3)
|
(3)
|
(7)
|
(6)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
2
|
2
|
3
|
3
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
|
| Other Non-Cash Items |
1
|
1
|
4
|
8
|
8
|
8
|
6
|
1
|
1
|
0
|
1
|
1
|
1
|
2
|
2
|
1
|
(3)
|
(3)
|
(3)
|
(3)
|
1
|
1
|
|
| Change in Working Capital |
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(5)
|
(6)
|
(2)
|
(3)
|
(1)
|
(2)
|
0
|
1
|
3
|
6
|
2
|
0
|
(0)
|
(1)
|
0
|
1
|
(0)
|
|
| Cash from Operating Activities |
(2)
N/A
|
(3)
-33%
|
(6)
-136%
|
(10)
-63%
|
(12)
-15%
|
(16)
-32%
|
(14)
+10%
|
(8)
+43%
|
(9)
-13%
|
(6)
+37%
|
(6)
-11%
|
(4)
+40%
|
(3)
+30%
|
(1)
+51%
|
2
N/A
|
(2)
N/A
|
(3)
-28%
|
(4)
-29%
|
(5)
-28%
|
(4)
+27%
|
(3)
+8%
|
(3)
+3%
|
|
| Investing Cash Flow | |||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(6)
|
(9)
|
(9)
|
(10)
|
(5)
|
(3)
|
(5)
|
(4)
|
(3)
|
(1)
|
2
|
2
|
2
|
0
|
(0)
|
0
|
|
| Other Items |
0
|
0
|
1
|
1
|
(1)
|
(36)
|
(31)
|
(17)
|
(14)
|
21
|
15
|
8
|
9
|
4
|
3
|
(4)
|
2
|
9
|
7
|
5
|
(6)
|
(9)
|
|
| Cash from Investing Activities |
(1)
N/A
|
(1)
-12%
|
(1)
-94%
|
(1)
+13%
|
(3)
-170%
|
(38)
-1 281%
|
(37)
+1%
|
(26)
+31%
|
(24)
+8%
|
11
N/A
|
10
-7%
|
5
-54%
|
4
-17%
|
0
-88%
|
(0)
N/A
|
(5)
-2 277%
|
3
N/A
|
11
+206%
|
9
-16%
|
5
-40%
|
(6)
N/A
|
(9)
-48%
|
|
| Financing Cash Flow | |||||||||||||||||||||||
| Net Issuance of Common Stock |
4
|
2
|
24
|
57
|
57
|
56
|
35
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
1
|
1
|
1
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
|
| Other |
(0)
|
1
|
(0)
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
5
N/A
|
4
-17%
|
25
+493%
|
59
+137%
|
57
-2%
|
56
-3%
|
35
-37%
|
(1)
N/A
|
(0)
+62%
|
(1)
-25%
|
(1)
-14%
|
(1)
-1%
|
(1)
+6%
|
(1)
+6%
|
(1)
+7%
|
(1)
+7%
|
(1)
N/A
|
(1)
N/A
|
(1)
N/A
|
(0)
+25%
|
(0)
+33%
|
(0)
+17%
|
|
| Change in Cash | |||||||||||||||||||||||
| Net Change in Cash |
2
N/A
|
1
-65%
|
17
+1 904%
|
47
+175%
|
43
-10%
|
2
-96%
|
(17)
N/A
|
(35)
-110%
|
(33)
+5%
|
4
N/A
|
3
-34%
|
0
-96%
|
1
+414%
|
(1)
N/A
|
1
N/A
|
(8)
N/A
|
(0)
+98%
|
6
N/A
|
3
-46%
|
1
-63%
|
(10)
N/A
|
(13)
-28%
|
|
| Free Cash Flow | |||||||||||||||||||||||
| Free Cash Flow |
(3)
N/A
|
(3)
-29%
|
(8)
-146%
|
(12)
-48%
|
(14)
-14%
|
(18)
-27%
|
(21)
-19%
|
(17)
+19%
|
(19)
-10%
|
(16)
+13%
|
(11)
+29%
|
(7)
+38%
|
(8)
-6%
|
(5)
+30%
|
(2)
+65%
|
(3)
-75%
|
(2)
+53%
|
(2)
-55%
|
(3)
-41%
|
(4)
-12%
|
(4)
+7%
|
(3)
+5%
|
|