Canada Computational Unlimited Corp
XTSX:SATO
Cash Flow Statement
Cash Flow Statement
Canada Computational Unlimited Corp
| Apr-2021 | Jul-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 |
(0)
|
(0)
|
(1)
|
(2)
|
(4)
|
(7)
|
(7)
|
(8)
|
(5)
|
(2)
|
(2)
|
1
|
4
|
3
|
2
|
1
|
(4)
|
(3)
|
(2)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
|
| Change in Deffered Taxes |
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
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
0
|
(0)
|
(2)
|
(2)
|
0
|
1
|
3
|
1
|
(2)
|
(6)
|
(10)
|
(17)
|
(20)
|
(19)
|
(18)
|
(13)
|
(12)
|
(13)
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Change in Working Capital |
(0)
|
0
|
(0)
|
1
|
(1)
|
(1)
|
1
|
4
|
7
|
8
|
9
|
9
|
12
|
15
|
16
|
0
|
(4)
|
(7)
|
(12)
|
|
| Cash from Operating Activities |
(0)
N/A
|
(0)
+29%
|
(1)
-3 531%
|
(3)
-209%
|
(5)
-117%
|
(6)
-8%
|
(3)
+45%
|
1
N/A
|
5
+596%
|
5
+18%
|
3
-43%
|
2
-41%
|
1
-28%
|
1
+14%
|
3
+81%
|
(14)
N/A
|
(18)
-27%
|
(21)
-16%
|
(25)
-22%
|
|
| Investing Cash Flow | ||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
(2)
|
(4)
|
(4)
|
(5)
|
(7)
|
(7)
|
(7)
|
(6)
|
(7)
|
(5)
|
(5)
|
(5)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(1)
|
(1)
|
1
|
18
|
21
|
25
|
30
|
|
| Cash from Investing Activities |
0
N/A
|
0
N/A
|
(2)
N/A
|
(4)
-83%
|
(4)
-19%
|
(5)
-14%
|
(7)
-33%
|
(7)
-9%
|
(7)
+3%
|
(6)
+9%
|
(8)
-32%
|
(6)
+26%
|
(5)
+18%
|
(5)
-2%
|
0
N/A
|
17
+9 713%
|
21
+21%
|
24
+18%
|
30
+23%
|
|
| Financing Cash Flow | ||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
4
|
7
|
10
|
10
|
6
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
(0)
|
(0)
|
0
|
1
|
3
|
3
|
2
|
1
|
5
|
5
|
4
|
4
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
0
N/A
|
0
N/A
|
4
N/A
|
7
+59%
|
10
+53%
|
11
+5%
|
9
-16%
|
6
-31%
|
2
-64%
|
1
-36%
|
5
+261%
|
5
-9%
|
4
-11%
|
4
-11%
|
(3)
N/A
|
(3)
-7%
|
(4)
-17%
|
(4)
-10%
|
(5)
-17%
|
|
| 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)
|
|
| Net Change in Cash |
(0)
N/A
|
(0)
+29%
|
1
N/A
|
1
-65%
|
0
-10%
|
(0)
N/A
|
(1)
-245%
|
(0)
+40%
|
(0)
+5%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
+57%
|
0
-96%
|
(0)
N/A
|
0
N/A
|
(1)
N/A
|
(0)
+67%
|
0
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||
| Free Cash Flow |
(0)
N/A
|
(0)
+29%
|
(3)
-11 403%
|
(6)
-134%
|
(10)
-61%
|
(11)
-11%
|
(10)
+7%
|
(7)
+34%
|
(3)
+62%
|
(1)
+57%
|
(4)
-243%
|
(3)
+23%
|
(3)
-12%
|
(3)
+5%
|
2
N/A
|
(15)
N/A
|
(18)
-23%
|
(21)
-15%
|
(25)
-19%
|
|