Prospera Energy Inc
XTSX:PEI
Cash Flow Statement
Cash Flow Statement
Prospera Energy Inc
| Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | 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 |
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
0
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(7)
|
(6)
|
(7)
|
(6)
|
(0)
|
(2)
|
(2)
|
(3)
|
(12)
|
(10)
|
(10)
|
(11)
|
4
|
3
|
4
|
6
|
(0)
|
(1)
|
(2)
|
(3)
|
(5)
|
(4)
|
(3)
|
(5)
|
(4)
|
(5)
|
(6)
|
(7)
|
|
| Depreciation & Amortization |
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
1
|
1
|
2
|
2
|
2
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
10
|
10
|
10
|
9
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
|
| Change in Deffered Taxes |
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
|
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
|
0
|
0
|
|
| Stock-Based Compensation |
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
|
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
|
0
|
0
|
|
| Other Non-Cash Items |
1
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
(0)
|
1
|
6
|
6
|
6
|
5
|
(1)
|
(1)
|
0
|
1
|
0
|
(1)
|
(0)
|
(0)
|
(8)
|
(7)
|
(7)
|
(7)
|
0
|
0
|
1
|
2
|
2
|
2
|
2
|
3
|
3
|
4
|
3
|
3
|
|
| Cash Taxes 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
|
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
|
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
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
2
|
2
|
3
|
3
|
|
| Change in Working Capital |
(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
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
1
|
0
|
2
|
1
|
0
|
2
|
0
|
0
|
2
|
(0)
|
(3)
|
(1)
|
(3)
|
(2)
|
0
|
0
|
3
|
(1)
|
(2)
|
(1)
|
1
|
6
|
6
|
(2)
|
(6)
|
(7)
|
(6)
|
0
|
|
| Cash from Operating Activities |
(1)
N/A
|
(1)
+4%
|
(0)
+20%
|
(0)
+47%
|
(0)
+30%
|
(0)
+56%
|
0
N/A
|
(0)
N/A
|
(0)
-7%
|
(0)
-31%
|
(0)
-110%
|
(0)
+64%
|
(0)
N/A
|
1
N/A
|
1
-16%
|
1
-6%
|
1
+70%
|
0
-82%
|
0
+107%
|
0
+52%
|
1
+30%
|
1
-13%
|
1
+72%
|
1
+52%
|
1
+2%
|
2
+7%
|
2
+1%
|
1
-38%
|
1
-33%
|
1
-4%
|
0
-75%
|
(0)
N/A
|
(0)
-83%
|
(0)
+17%
|
(0)
+26%
|
(0)
+35%
|
0
N/A
|
0
+85%
|
1
+38%
|
1
+128%
|
1
+18%
|
1
+1%
|
3
+83%
|
2
-23%
|
1
-37%
|
1
-26%
|
(0)
N/A
|
0
N/A
|
1
+500%
|
(1)
N/A
|
(4)
-295%
|
(4)
+10%
|
(5)
-54%
|
(4)
+22%
|
(1)
+82%
|
1
N/A
|
5
+327%
|
0
-91%
|
(2)
N/A
|
0
N/A
|
2
+727%
|
7
+364%
|
8
+13%
|
0
-96%
|
(3)
N/A
|
(5)
-44%
|
(5)
-5%
|
0
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(7)
|
(7)
|
(6)
|
(6)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
0
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(6)
|
(7)
|
0
|
(8)
|
(11)
|
(15)
|
(17)
|
(16)
|
(12)
|
(6)
|
(7)
|
(8)
|
(7)
|
|
| Other Items |
0
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Cash from Investing Activities |
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
+21%
|
(1)
-45%
|
(1)
+2%
|
0
N/A
|
(0)
N/A
|
(0)
+9%
|
0
N/A
|
0
-68%
|
(0)
N/A
|
(0)
-40%
|
(2)
-286%
|
(3)
-104%
|
(3)
+23%
|
(3)
-28%
|
(2)
+39%
|
(2)
-13%
|
(2)
0%
|
(2)
+27%
|
(3)
-53%
|
(7)
-163%
|
(7)
0%
|
(6)
+3%
|
(6)
+0%
|
(0)
+95%
|
(0)
-3%
|
(0)
+30%
|
(0)
+77%
|
(0)
+80%
|
(0)
-400%
|
(0)
-118%
|
(0)
-19%
|
(0)
N/A
|
(0)
-77%
|
(0)
+4%
|
(1)
-234%
|
(2)
-145%
|
(2)
-4%
|
(2)
-17%
|
(2)
+16%
|
(2)
+8%
|
(2)
-7%
|
(0)
+97%
|
0
N/A
|
1
+750%
|
1
+35%
|
(0)
N/A
|
(0)
-19%
|
(0)
+54%
|
(1)
-7 479%
|
(1)
+19%
|
(1)
-26%
|
(2)
-142%
|
(5)
-116%
|
(8)
-55%
|
(8)
+3%
|
(8)
-9%
|
(11)
-32%
|
(15)
-37%
|
(17)
-15%
|
(16)
+10%
|
(12)
+23%
|
(6)
+54%
|
(6)
-10%
|
(7)
-19%
|
(6)
+12%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
3
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
5
|
7
|
8
|
8
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
5
|
4
|
5
|
2
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
4
|
4
|
5
|
4
|
2
|
3
|
1
|
0
|
2
|
1
|
3
|
4
|
2
|
12
|
13
|
16
|
19
|
9
|
|
| Other |
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
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
1
|
(0)
|
(0)
|
0
|
(1)
|
0
|
1
|
3
|
1
|
1
|
1
|
1
|
3
|
3
|
(4)
|
(5)
|
(6)
|
(6)
|
|
| Cash from Financing Activities |
0
N/A
|
0
N/A
|
0
N/A
|
0
+36%
|
0
-74%
|
0
N/A
|
1
N/A
|
0
-8%
|
3
+492%
|
3
N/A
|
2
-17%
|
2
0%
|
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
|
3
+2 008%
|
5
+98%
|
5
-8%
|
5
+4%
|
2
-58%
|
(1)
N/A
|
(0)
+36%
|
(1)
-36%
|
(0)
+88%
|
0
N/A
|
1
+67%
|
0
-8%
|
0
-10%
|
0
-9%
|
0
-67%
|
0
+157%
|
1
+235%
|
1
-46%
|
1
+31%
|
0
-47%
|
(1)
N/A
|
(0)
+75%
|
(1)
-452%
|
(1)
-14%
|
(1)
+1%
|
(2)
-42%
|
(1)
+39%
|
1
N/A
|
5
+287%
|
4
-11%
|
6
+42%
|
6
-6%
|
3
-56%
|
4
+49%
|
3
-14%
|
9
+164%
|
10
+13%
|
11
+10%
|
13
+15%
|
7
-43%
|
6
-10%
|
15
+130%
|
9
-40%
|
11
+20%
|
13
+20%
|
3
-77%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(0)
N/A
|
(0)
+27%
|
(1)
-141%
|
(0)
+45%
|
(1)
-57%
|
(1)
+17%
|
1
N/A
|
(0)
N/A
|
2
N/A
|
3
+23%
|
2
-29%
|
2
-4%
|
(1)
N/A
|
(1)
-71%
|
(3)
-181%
|
(2)
+26%
|
(2)
-19%
|
(2)
+24%
|
(2)
+2%
|
(2)
+8%
|
(1)
+46%
|
(2)
-106%
|
(3)
-59%
|
0
N/A
|
0
N/A
|
0
N/A
|
3
+990%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
-43%
|
0
-89%
|
0
+127%
|
0
+400%
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-1 200%
|
(0)
+68%
|
0
N/A
|
0
-7%
|
0
+470%
|
0
-71%
|
0
+263%
|
0
-99%
|
(0)
N/A
|
(0)
+86%
|
(0)
-2 747%
|
0
N/A
|
1
+290%
|
(0)
N/A
|
0
N/A
|
1
+495%
|
(0)
N/A
|
0
N/A
|
1
+1 400%
|
2
+117%
|
0
-97%
|
0
+160%
|
(1)
N/A
|
(3)
-193%
|
(1)
+70%
|
3
N/A
|
0
-92%
|
0
-52%
|
1
+694%
|
(3)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(0)
+30%
|
(1)
-105%
|
(1)
+23%
|
(1)
-9%
|
(1)
+12%
|
(1)
+9%
|
(1)
-105%
|
(1)
-10%
|
(1)
-5%
|
(1)
+23%
|
(1)
-7%
|
(1)
-3%
|
(1)
+18%
|
(3)
-182%
|
(2)
+26%
|
(2)
-19%
|
(3)
-5%
|
(3)
-4%
|
(2)
+7%
|
(2)
+29%
|
(2)
-14%
|
(6)
-185%
|
(5)
+7%
|
(5)
+5%
|
(5)
+2%
|
1
N/A
|
1
-47%
|
0
-39%
|
1
+36%
|
0
-81%
|
(0)
N/A
|
(1)
-71%
|
(0)
+10%
|
(0)
+17%
|
(0)
-5%
|
(0)
+43%
|
(1)
-142%
|
(1)
-155%
|
0
N/A
|
1
+190%
|
1
+53%
|
3
+177%
|
1
-70%
|
1
+63%
|
1
-8%
|
1
-33%
|
1
+67%
|
1
-53%
|
(1)
N/A
|
(4)
-286%
|
(4)
+9%
|
(6)
-72%
|
(5)
+19%
|
(3)
+46%
|
(5)
-74%
|
(2)
+55%
|
0
N/A
|
(10)
N/A
|
(10)
-5%
|
(14)
-33%
|
(10)
+29%
|
(7)
+26%
|
(12)
-62%
|
(9)
+23%
|
(11)
-22%
|
(13)
-13%
|
(7)
+47%
|
|