Pluribus Technologies Corp
XTSX:PLRB
Cash Flow Statement
Cash Flow Statement
Pluribus Technologies Corp
| Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||
| Net Income |
(23)
|
(23)
|
(25)
|
(9)
|
(6)
|
(6)
|
(6)
|
(16)
|
(15)
|
(27)
|
|
| Depreciation & Amortization |
3
|
4
|
6
|
5
|
5
|
5
|
5
|
6
|
5
|
5
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
| Other Non-Cash Items |
17
|
17
|
18
|
2
|
0
|
(1)
|
(2)
|
6
|
7
|
20
|
|
| Change in Working Capital |
(3)
|
(3)
|
(3)
|
(3)
|
3
|
3
|
4
|
5
|
2
|
3
|
|
| Cash from Operating Activities |
(5)
N/A
|
(5)
-2%
|
(5)
+4%
|
(4)
+21%
|
2
N/A
|
2
+0%
|
1
-37%
|
1
-42%
|
(1)
N/A
|
0
N/A
|
|
| Investing Cash Flow | |||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
|
| Other Items |
(44)
|
(39)
|
(39)
|
(20)
|
(6)
|
(0)
|
(0)
|
0
|
0
|
4
|
|
| Cash from Investing Activities |
(44)
N/A
|
(39)
+12%
|
(39)
+0%
|
(20)
+50%
|
(7)
+66%
|
(1)
+88%
|
(1)
-10%
|
(1)
+35%
|
(1)
+6%
|
4
N/A
|
|
| Financing Cash Flow | |||||||||||
| Net Issuance of Common Stock |
31
|
31
|
31
|
22
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
5
|
17
|
16
|
6
|
9
|
(4)
|
(4)
|
(4)
|
(3)
|
(6)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
36
N/A
|
49
+34%
|
47
-2%
|
28
-41%
|
9
-67%
|
(4)
N/A
|
(4)
+10%
|
(4)
-7%
|
(4)
+19%
|
(6)
-73%
|
|
| Change in Cash | |||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
|
| Net Change in Cash |
(14)
N/A
|
4
N/A
|
3
-29%
|
4
+35%
|
4
+2%
|
(4)
N/A
|
(4)
-10%
|
(4)
-4%
|
(5)
-21%
|
(2)
+60%
|
|
| Free Cash Flow | |||||||||||
| Free Cash Flow |
(5)
N/A
|
(5)
-3%
|
(5)
+5%
|
(4)
+21%
|
2
N/A
|
1
-22%
|
1
-55%
|
0
-77%
|
(1)
N/A
|
0
N/A
|
|