Royal Helium Ltd
XTSX:RHC
Cash Flow Statement
Cash Flow Statement
Royal Helium Ltd
| Jul-2013 | Oct-2013 | Jan-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(4)
|
(4)
|
(3)
|
(3)
|
2
|
2
|
6
|
6
|
(11)
|
(10)
|
(15)
|
(20)
|
(6)
|
(6)
|
(6)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(4)
|
(4)
|
(5)
|
(5)
|
(3)
|
(3)
|
(2)
|
(4)
|
(5)
|
(7)
|
(8)
|
(11)
|
(14)
|
(15)
|
(17)
|
|
| Depreciation & Amortization |
2
|
2
|
2
|
3
|
2
|
2
|
1
|
1
|
0
|
2
|
2
|
2
|
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
|
2
|
3
|
3
|
|
| 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
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
3
|
3
|
4
|
4
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
1
|
1
|
0
|
0
|
|
| Other Non-Cash Items |
3
|
3
|
2
|
1
|
(3)
|
(3)
|
(3)
|
(3)
|
8
|
8
|
8
|
12
|
5
|
4
|
4
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
(0)
|
0
|
(0)
|
1
|
1
|
2
|
3
|
3
|
4
|
2
|
1
|
0
|
2
|
2
|
3
|
3
|
3
|
4
|
4
|
4
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Change in Working Capital |
0
|
(0)
|
(1)
|
(1)
|
0
|
0
|
1
|
(0)
|
0
|
(1)
|
0
|
1
|
(0)
|
0
|
(0)
|
(0)
|
1
|
0
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(1)
|
5
|
(0)
|
(0)
|
2
|
(2)
|
0
|
2
|
|
| Cash from Operating Activities |
1
N/A
|
0
-44%
|
(0)
N/A
|
0
N/A
|
1
+300%
|
1
+3%
|
5
+582%
|
4
-24%
|
(1)
N/A
|
(1)
-103%
|
(5)
-297%
|
(4)
+7%
|
(2)
+62%
|
(1)
+22%
|
(2)
-38%
|
(1)
+21%
|
(0)
+74%
|
(0)
-9%
|
1
N/A
|
0
-34%
|
0
-54%
|
0
+160%
|
(1)
N/A
|
(1)
+2%
|
(1)
+7%
|
(1)
-26%
|
(0)
+51%
|
(0)
+28%
|
(0)
+59%
|
(1)
-313%
|
(1)
-64%
|
(2)
-95%
|
(2)
-4%
|
(2)
-22%
|
(2)
+1%
|
(2)
+2%
|
(2)
+20%
|
(2)
-9%
|
(3)
-81%
|
1
N/A
|
(5)
N/A
|
(5)
+1%
|
(5)
-8%
|
(11)
-103%
|
(9)
+20%
|
(8)
+10%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(4)
|
(4)
|
(4)
|
(2)
|
(3)
|
(3)
|
(6)
|
(8)
|
(9)
|
(9)
|
(7)
|
(6)
|
(3)
|
(2)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(4)
|
(7)
|
(8)
|
(16)
|
(14)
|
(11)
|
(11)
|
(15)
|
(19)
|
(23)
|
(30)
|
(23)
|
(18)
|
(13)
|
(5)
|
|
| Other Items |
1
|
1
|
1
|
0
|
(0)
|
(0)
|
0
|
2
|
11
|
10
|
9
|
9
|
1
|
0
|
1
|
(0)
|
1
|
0
|
(1)
|
0
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
(0)
|
2
|
2
|
3
|
1
|
1
|
(4)
|
(3)
|
(1)
|
(2)
|
|
| Cash from Investing Activities |
(3)
N/A
|
(3)
-14%
|
(3)
+10%
|
(2)
+35%
|
(3)
-47%
|
(3)
0%
|
(6)
-97%
|
(6)
-7%
|
2
N/A
|
1
-64%
|
2
+205%
|
4
+107%
|
(2)
N/A
|
(1)
+62%
|
1
N/A
|
(0)
N/A
|
1
N/A
|
0
-94%
|
(2)
N/A
|
(2)
+10%
|
(3)
-40%
|
(2)
+12%
|
(0)
+90%
|
0
N/A
|
0
+1%
|
1
+27%
|
0
-80%
|
(0)
N/A
|
(0)
+83%
|
(0)
-243%
|
(0)
-94%
|
(4)
-1 001%
|
(7)
-99%
|
(8)
-15%
|
(11)
-37%
|
(14)
-22%
|
(12)
+16%
|
(10)
+16%
|
(14)
-40%
|
(17)
-23%
|
(23)
-34%
|
(30)
-31%
|
(27)
+8%
|
(21)
+24%
|
(14)
+33%
|
(7)
+46%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(0)
|
(0)
|
2
|
4
|
5
|
6
|
4
|
2
|
6
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
8
|
8
|
27
|
26
|
20
|
19
|
0
|
0
|
8
|
9
|
10
|
9
|
6
|
6
|
11
|
11
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
18
|
27
|
30
|
26
|
13
|
3
|
|
| 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)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
|
| Cash from Financing Activities |
(0)
N/A
|
(0)
+89%
|
2
N/A
|
4
+130%
|
5
+31%
|
5
+15%
|
4
-28%
|
2
-51%
|
6
+201%
|
0
-99%
|
0
-75%
|
(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
0%
|
0
0%
|
0
N/A
|
0
N/A
|
1
+269%
|
7
+592%
|
8
+12%
|
25
+214%
|
24
-3%
|
18
-25%
|
17
-4%
|
0
-99%
|
0
+40%
|
8
+3 390%
|
13
+69%
|
25
+96%
|
34
+35%
|
34
+1%
|
31
-11%
|
23
-26%
|
13
-42%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
(1)
|
(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
|
|
| Net Change in Cash |
(2)
N/A
|
(3)
-33%
|
(2)
+42%
|
2
N/A
|
2
+50%
|
3
+24%
|
3
-12%
|
(1)
N/A
|
7
N/A
|
(1)
N/A
|
(3)
-163%
|
(1)
+80%
|
(4)
-521%
|
(2)
+47%
|
(1)
+52%
|
(2)
-95%
|
0
N/A
|
(0)
N/A
|
(1)
-418%
|
(1)
+1%
|
(2)
-65%
|
(2)
+24%
|
(1)
+46%
|
(0)
+73%
|
0
N/A
|
0
-63%
|
(0)
N/A
|
(0)
-1 623%
|
0
N/A
|
0
+224%
|
6
+1 718%
|
3
-56%
|
16
+514%
|
14
-14%
|
5
-66%
|
1
-72%
|
(13)
N/A
|
(11)
+14%
|
(9)
+17%
|
(3)
+71%
|
(3)
+8%
|
(1)
+67%
|
2
N/A
|
(1)
N/A
|
(0)
+96%
|
(2)
-4 851%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(3)
N/A
|
(4)
-34%
|
(4)
-7%
|
(2)
+43%
|
(2)
+12%
|
(2)
-4%
|
(1)
+39%
|
(4)
-238%
|
(10)
-140%
|
(10)
-5%
|
(12)
-16%
|
(10)
+16%
|
(5)
+48%
|
(4)
+32%
|
(3)
+28%
|
(1)
+41%
|
(0)
+71%
|
(1)
-117%
|
(1)
+2%
|
(1)
-59%
|
(2)
-27%
|
(1)
+26%
|
(1)
+22%
|
(1)
+29%
|
(1)
+8%
|
(1)
+4%
|
(1)
-7%
|
(1)
+17%
|
(0)
+70%
|
(1)
-294%
|
(1)
-71%
|
(5)
-345%
|
(9)
-69%
|
(10)
-16%
|
(18)
-71%
|
(16)
+9%
|
(13)
+19%
|
(13)
-1%
|
(19)
-41%
|
(18)
+3%
|
(28)
-55%
|
(35)
-25%
|
(29)
+18%
|
(29)
+0%
|
(22)
+23%
|
(13)
+42%
|
|