Solar Alliance Energy Inc
XTSX:SOLR
Cash Flow Statement
Cash Flow Statement
Solar Alliance Energy Inc
| Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | 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 |
(4)
|
(5)
|
(7)
|
(8)
|
(12)
|
(21)
|
(20)
|
(20)
|
(19)
|
(10)
|
(9)
|
(9)
|
(7)
|
(5)
|
(3)
|
(3)
|
1
|
1
|
1
|
2
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(11)
|
(12)
|
(13)
|
(14)
|
(10)
|
(11)
|
(12)
|
8
|
13
|
15
|
16
|
(4)
|
6
|
5
|
7
|
7
|
(3)
|
(3)
|
(6)
|
(5)
|
(7)
|
(8)
|
(5)
|
(6)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(0)
|
(1)
|
(1)
|
(0)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
|
| Depreciation & Amortization |
0
|
0
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
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
|
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
|
|
| Change in Deffered Taxes |
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
|
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
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
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
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
2
|
2
|
3
|
3
|
3
|
9
|
7
|
7
|
8
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
(2)
|
(4)
|
(4)
|
(4)
|
(1)
|
1
|
1
|
1
|
1
|
0
|
9
|
10
|
11
|
12
|
8
|
9
|
9
|
(11)
|
(16)
|
(17)
|
(17)
|
1
|
(9)
|
(9)
|
(11)
|
(10)
|
0
|
0
|
2
|
2
|
4
|
4
|
4
|
3
|
(0)
|
(0)
|
1
|
0
|
1
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(0)
|
(1)
|
1
|
(1)
|
(1)
|
(1)
|
(2)
|
(0)
|
(0)
|
(0)
|
0
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
(1)
|
(1)
|
2
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
1
|
0
|
1
|
1
|
1
|
3
|
3
|
2
|
1
|
(1)
|
(1)
|
1
|
1
|
0
|
(0)
|
(1)
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
0
|
1
|
(1)
|
(0)
|
0
|
(2)
|
0
|
(2)
|
(1)
|
1
|
1
|
1
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
1
|
2
|
3
|
4
|
0
|
3
|
0
|
0
|
2
|
(1)
|
1
|
1
|
1
|
|
| Cash from Operating Activities |
(1)
N/A
|
(2)
-151%
|
(2)
+5%
|
(4)
-60%
|
(7)
-89%
|
(8)
-22%
|
(9)
-15%
|
(10)
-5%
|
(9)
+6%
|
(8)
+17%
|
(8)
-2%
|
(7)
+15%
|
(5)
+17%
|
(4)
+27%
|
(2)
+43%
|
(2)
+4%
|
(1)
+55%
|
(2)
-116%
|
(1)
+35%
|
(1)
-2%
|
(1)
-1%
|
(2)
-9%
|
(1)
+5%
|
(1)
+45%
|
(1)
-71%
|
(0)
+64%
|
(2)
-214%
|
(2)
-46%
|
(2)
-5%
|
(3)
-12%
|
(3)
-1%
|
(2)
+18%
|
(2)
+5%
|
(2)
+27%
|
(2)
-23%
|
(1)
+30%
|
(3)
-113%
|
(3)
-24%
|
(3)
+20%
|
(5)
-96%
|
(4)
+21%
|
(4)
+12%
|
(4)
-2%
|
(1)
+71%
|
(3)
-201%
|
(3)
+26%
|
(4)
-54%
|
(4)
-13%
|
(2)
+55%
|
(3)
-40%
|
(2)
+37%
|
(1)
+18%
|
(1)
+20%
|
(1)
-6%
|
(1)
+19%
|
(1)
+21%
|
(0)
+58%
|
(0)
+22%
|
(0)
-51%
|
(2)
-349%
|
(3)
-59%
|
(3)
-5%
|
(4)
-27%
|
(3)
+11%
|
(3)
+8%
|
(2)
+43%
|
(1)
+13%
|
(1)
+57%
|
0
N/A
|
(1)
N/A
|
(0)
+94%
|
(1)
-1 092%
|
(1)
-21%
|
(1)
-89%
|
(2)
-30%
|
(1)
+54%
|
(1)
+22%
|
(0)
+83%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(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
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
(1)
|
(1)
|
(2)
|
(8)
|
(7)
|
(5)
|
(3)
|
4
|
3
|
3
|
4
|
4
|
4
|
2
|
0
|
0
|
(3)
|
(4)
|
(6)
|
(5)
|
(4)
|
(5)
|
(4)
|
(4)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
10
|
28
|
2
|
2
|
(10)
|
(28)
|
10
|
10
|
10
|
10
|
0
|
0
|
(0)
|
(1)
|
0
|
1
|
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
|
|
| Cash from Investing Activities |
(2)
N/A
|
(2)
-8%
|
(2)
-7%
|
(8)
-384%
|
(7)
+17%
|
(5)
+30%
|
(3)
+32%
|
3
N/A
|
2
-29%
|
3
+5%
|
3
+35%
|
3
0%
|
3
+3%
|
1
-60%
|
0
N/A
|
0
N/A
|
(3)
N/A
|
(4)
-12%
|
(6)
-64%
|
(5)
+7%
|
(5)
+7%
|
(6)
-23%
|
(5)
+20%
|
(5)
-10%
|
(3)
+41%
|
(2)
+26%
|
(2)
+31%
|
(2)
-14%
|
(2)
+7%
|
(2)
+13%
|
(2)
-56%
|
(2)
+15%
|
10
N/A
|
28
+196%
|
2
-94%
|
2
-7%
|
(10)
N/A
|
(28)
-182%
|
10
N/A
|
10
+2%
|
10
+5%
|
10
0%
|
0
-97%
|
0
-57%
|
(0)
N/A
|
(1)
-580%
|
0
N/A
|
0
+1%
|
0
+133%
|
1
+213%
|
0
-96%
|
0
N/A
|
0
+51%
|
0
-5%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-610%
|
(0)
-208%
|
(0)
-70%
|
(0)
-19%
|
(0)
-103%
|
(1)
-124%
|
(1)
+28%
|
(1)
+5%
|
(0)
+38%
|
0
N/A
|
0
-58%
|
0
+1%
|
0
+0%
|
0
+1%
|
(0)
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
2
|
4
|
5
|
14
|
14
|
12
|
12
|
5
|
4
|
4
|
3
|
2
|
3
|
3
|
2
|
3
|
2
|
2
|
2
|
5
|
5
|
5
|
5
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
3
|
4
|
4
|
0
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
7
|
7
|
7
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
2
|
2
|
2
|
2
|
(1)
|
(0)
|
(1)
|
1
|
2
|
4
|
5
|
5
|
5
|
3
|
2
|
0
|
1
|
2
|
3
|
4
|
4
|
4
|
4
|
5
|
(6)
|
(25)
|
0
|
(1)
|
12
|
30
|
(2)
|
(2)
|
(5)
|
(5)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
1
|
1
|
(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)
|
(1)
|
(2)
|
(1)
|
0
|
1
|
2
|
1
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
1
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
3
N/A
|
5
+94%
|
5
-9%
|
14
+176%
|
14
+6%
|
12
-18%
|
12
+0%
|
5
-61%
|
6
+26%
|
5
-8%
|
5
-9%
|
3
-32%
|
2
-38%
|
2
+16%
|
1
-49%
|
4
+225%
|
4
+5%
|
6
+47%
|
7
+19%
|
10
+37%
|
9
-12%
|
7
-21%
|
6
-8%
|
1
-87%
|
2
+131%
|
3
+46%
|
4
+35%
|
4
+8%
|
4
+7%
|
4
-7%
|
4
+4%
|
4
-2%
|
(8)
N/A
|
(26)
-232%
|
0
N/A
|
(0)
N/A
|
14
N/A
|
31
+125%
|
(4)
N/A
|
(4)
-7%
|
(7)
-70%
|
(6)
+6%
|
0
N/A
|
1
+53%
|
3
+379%
|
3
+0%
|
5
+40%
|
5
+1%
|
2
-67%
|
2
-4%
|
1
-62%
|
1
+90%
|
1
-6%
|
1
+1%
|
1
-11%
|
0
-56%
|
0
-18%
|
0
-27%
|
0
+33%
|
6
+1 793%
|
6
-1%
|
6
-4%
|
6
-2%
|
(0)
N/A
|
0
N/A
|
1
+446%
|
1
+19%
|
0
-27%
|
0
-37%
|
0
-87%
|
(0)
N/A
|
0
N/A
|
0
+195%
|
1
+114%
|
1
-10%
|
1
-12%
|
1
-12%
|
0
-76%
|
|
| 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
|
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)
|
|
| Net Change in Cash |
0
N/A
|
1
+318%
|
1
-32%
|
2
+64%
|
1
-52%
|
(1)
N/A
|
(1)
+34%
|
(2)
-116%
|
(1)
+42%
|
0
N/A
|
1
+108%
|
0
-72%
|
0
-14%
|
(0)
N/A
|
(1)
-377%
|
2
N/A
|
0
-96%
|
1
+657%
|
0
-68%
|
3
+1 812%
|
2
-26%
|
(1)
N/A
|
0
N/A
|
(5)
N/A
|
(3)
+51%
|
(0)
+99%
|
1
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(1)
-1 014%
|
(0)
+99%
|
(0)
-3 400%
|
1
N/A
|
0
-84%
|
0
-75%
|
1
+3 233%
|
(1)
N/A
|
3
N/A
|
0
-89%
|
(1)
N/A
|
0
N/A
|
(3)
N/A
|
(0)
+90%
|
(0)
+40%
|
(0)
+11%
|
1
N/A
|
1
-44%
|
0
-92%
|
0
+83%
|
(1)
N/A
|
(0)
+77%
|
0
N/A
|
(0)
N/A
|
(0)
+48%
|
(0)
-1 002%
|
0
N/A
|
(0)
N/A
|
(0)
-14 500%
|
5
N/A
|
4
-23%
|
3
-12%
|
2
-31%
|
(3)
N/A
|
(3)
+5%
|
(2)
+36%
|
(2)
+28%
|
(1)
+47%
|
(0)
+96%
|
(1)
-1 752%
|
0
N/A
|
(0)
N/A
|
(0)
+42%
|
(0)
-74%
|
(1)
-79%
|
0
N/A
|
0
+5 400%
|
0
-58%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(2)
-133%
|
(2)
+8%
|
(4)
-59%
|
(7)
-89%
|
(8)
-24%
|
(10)
-17%
|
(10)
-4%
|
(10)
+5%
|
(8)
+18%
|
(8)
+0%
|
(7)
+15%
|
(6)
+18%
|
(4)
+25%
|
(2)
+45%
|
(2)
+4%
|
(1)
+55%
|
(2)
-116%
|
(1)
+34%
|
(2)
-55%
|
(2)
-2%
|
(3)
-42%
|
(2)
+22%
|
(1)
+67%
|
(1)
-71%
|
(0)
+64%
|
(2)
-214%
|
(2)
-46%
|
(2)
-5%
|
(3)
-12%
|
(3)
-1%
|
(2)
+18%
|
(2)
+5%
|
(2)
+27%
|
(2)
-23%
|
(1)
+30%
|
(3)
-113%
|
(3)
-24%
|
(3)
+20%
|
(5)
-96%
|
(4)
+21%
|
(4)
+12%
|
(4)
-2%
|
(1)
+71%
|
(3)
-201%
|
(3)
+26%
|
(4)
-54%
|
(4)
-13%
|
(3)
+29%
|
(4)
-24%
|
(2)
+55%
|
(1)
+18%
|
(1)
+23%
|
(1)
-9%
|
(1)
+19%
|
(1)
+21%
|
(0)
+58%
|
(0)
+22%
|
(0)
-51%
|
(2)
-351%
|
(3)
-61%
|
(3)
-8%
|
(4)
-26%
|
(3)
+11%
|
(3)
+0%
|
(3)
+22%
|
(2)
+16%
|
(1)
+39%
|
(0)
+75%
|
(1)
-106%
|
(0)
+91%
|
(1)
-902%
|
(1)
-21%
|
(1)
-88%
|
(2)
-30%
|
(1)
+53%
|
(1)
+22%
|
(0)
+80%
|
|