Novra Technologies Inc
XTSX:NVI
Cash Flow Statement
Cash Flow Statement
Novra Technologies Inc
| 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)
|
0
|
(3)
|
(2)
|
(1)
|
(2)
|
(1)
|
0
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(0)
|
0
|
0
|
|
| Depreciation & Amortization |
1
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Non-Cash Items |
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
|
|
| Change in Working Capital |
(0)
|
1
|
1
|
3
|
2
|
(1)
|
1
|
1
|
(1)
|
1
|
(1)
|
(2)
|
0
|
(0)
|
0
|
1
|
(1)
|
0
|
1
|
(0)
|
1
|
(0)
|
(1)
|
0
|
|
| Cash from Operating Activities |
(0)
N/A
|
1
N/A
|
2
+174%
|
2
-26%
|
1
-55%
|
0
-96%
|
1
+2 463%
|
1
+104%
|
0
-82%
|
0
+28%
|
(1)
N/A
|
(1)
+37%
|
1
N/A
|
1
-20%
|
1
+18%
|
2
+27%
|
0
-93%
|
1
+452%
|
1
+63%
|
(0)
N/A
|
(0)
+84%
|
0
N/A
|
0
-12%
|
2
+312%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
1
|
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
|
(2)
N/A
|
(2)
-7%
|
(2)
-11%
|
(2)
-6%
|
1
N/A
|
1
-6%
|
1
+0%
|
1
+5%
|
(1)
N/A
|
(1)
+4%
|
(1)
+8%
|
(1)
-8%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||
| Net Issuance of Common Stock |
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 Issuance of Debt |
(1)
|
(1)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
(0)
|
1
|
1
|
1
|
0
|
(0)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
|
| Cash from Financing Activities |
(1)
N/A
|
(1)
+6%
|
(0)
+53%
|
0
N/A
|
0
-49%
|
0
+1 543%
|
(0)
N/A
|
(1)
-117%
|
(1)
-9%
|
(1)
-28%
|
(1)
+22%
|
(1)
+53%
|
(1)
-35%
|
(1)
+17%
|
(1)
+3%
|
(1)
-25%
|
(0)
+30%
|
(1)
-13%
|
(0)
+14%
|
(1)
-13%
|
(0)
+14%
|
(1)
-131%
|
(0)
+60%
|
(1)
-18%
|
|
| 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)
|
|
| Net Change in Cash |
(1)
N/A
|
(0)
+90%
|
2
N/A
|
2
-7%
|
1
-62%
|
1
-4%
|
0
-80%
|
0
+162%
|
(1)
N/A
|
(1)
-23%
|
(2)
-98%
|
(1)
+34%
|
(1)
+30%
|
(1)
-10%
|
(2)
-39%
|
(1)
+34%
|
0
N/A
|
1
+29%
|
1
+130%
|
(0)
N/A
|
(1)
-4 932%
|
(1)
-2%
|
(1)
+51%
|
0
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||
| Free Cash Flow |
(0)
N/A
|
1
N/A
|
2
+174%
|
2
-26%
|
1
-55%
|
0
-96%
|
1
+2 463%
|
1
+104%
|
0
-82%
|
0
+28%
|
(1)
N/A
|
(1)
+37%
|
1
N/A
|
0
-48%
|
0
-6%
|
1
+54%
|
(1)
N/A
|
(0)
+88%
|
0
N/A
|
(1)
N/A
|
(1)
+25%
|
(0)
+82%
|
(0)
-7%
|
1
N/A
|
|