Zentek Ltd
XTSX:ZEN
Cash Flow Statement
Cash Flow Statement
Zentek Ltd
| 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 |
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(4)
|
(5)
|
(34)
|
(8)
|
(39)
|
(42)
|
(16)
|
(43)
|
(14)
|
(13)
|
(13)
|
(12)
|
(12)
|
(11)
|
(11)
|
(11)
|
(10)
|
(9)
|
(8)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Change in Deffered Taxes |
1
|
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
|
|
| Stock-Based Compensation |
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
1
|
1
|
2
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
3
|
3
|
5
|
3
|
3
|
1
|
3
|
(0)
|
(2)
|
0
|
2
|
1
|
2
|
1
|
2
|
1
|
1
|
|
| Other Non-Cash Items |
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
1
|
1
|
2
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
29
|
3
|
31
|
32
|
6
|
32
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
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
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(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)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
|
| Cash from Operating Activities |
(1)
N/A
|
(1)
-31%
|
(1)
-3%
|
(2)
-18%
|
(1)
+23%
|
(1)
+15%
|
(1)
+18%
|
(1)
-3%
|
(2)
-73%
|
(2)
-12%
|
(2)
-30%
|
(3)
-11%
|
(2)
+9%
|
(2)
+26%
|
(1)
+23%
|
(1)
+11%
|
(1)
-3%
|
(2)
-38%
|
(2)
-9%
|
(2)
+2%
|
(2)
+9%
|
(2)
+10%
|
(1)
+6%
|
(2)
-23%
|
(2)
+2%
|
(2)
-6%
|
(2)
+10%
|
(1)
+30%
|
(1)
+13%
|
(1)
+32%
|
(1)
-6%
|
(1)
-36%
|
(1)
-20%
|
(1)
-12%
|
(1)
-3%
|
(1)
+20%
|
(1)
-23%
|
(1)
+18%
|
(1)
-24%
|
(2)
-78%
|
(2)
+27%
|
(3)
-56%
|
(4)
-59%
|
(6)
-24%
|
(8)
-51%
|
(10)
-24%
|
(12)
-14%
|
(13)
-8%
|
(13)
-1%
|
(12)
+10%
|
(11)
+8%
|
(9)
+13%
|
(8)
+14%
|
(8)
+4%
|
(7)
+12%
|
(7)
+2%
|
(6)
+6%
|
(6)
+4%
|
(5)
+10%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(3)
|
(5)
|
(9)
|
(9)
|
(8)
|
(6)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(5)
|
(4)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
(8)
|
(4)
|
(2)
|
(2)
|
6
|
3
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
2
|
2
|
1
|
1
|
0
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
(3)
|
(3)
|
(0)
|
2
|
2
|
2
|
2
|
0
|
0
|
1
|
1
|
3
|
3
|
|
| Cash from Investing Activities |
(10)
N/A
|
(6)
+34%
|
(4)
+35%
|
(6)
-48%
|
2
N/A
|
(0)
N/A
|
(2)
-694%
|
(1)
+67%
|
(1)
-45%
|
(2)
-98%
|
(5)
-117%
|
(9)
-77%
|
(9)
-5%
|
(8)
+17%
|
(6)
+28%
|
(2)
+65%
|
(0)
+94%
|
0
N/A
|
(1)
N/A
|
(1)
+38%
|
(1)
-22%
|
(1)
+23%
|
(1)
-5%
|
(1)
-35%
|
(1)
+8%
|
(1)
-10%
|
1
N/A
|
1
-16%
|
0
-69%
|
0
-26%
|
(0)
N/A
|
(1)
-206%
|
(2)
-122%
|
(2)
-26%
|
(2)
-6%
|
(2)
-1%
|
(1)
+48%
|
(1)
+36%
|
(1)
-19%
|
(0)
+91%
|
(1)
-1 419%
|
(2)
-44%
|
(1)
+18%
|
(3)
-106%
|
(7)
-131%
|
(7)
-4%
|
(8)
-11%
|
(7)
+12%
|
(2)
+67%
|
1
N/A
|
1
+94%
|
2
+16%
|
2
+15%
|
(0)
N/A
|
(0)
+48%
|
0
N/A
|
0
-12%
|
3
+651%
|
2
-11%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
10
|
10
|
10
|
0
|
0
|
0
|
0
|
1
|
7
|
14
|
14
|
13
|
7
|
0
|
0
|
1
|
1
|
1
|
3
|
3
|
3
|
5
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
1
|
1
|
4
|
4
|
4
|
5
|
2
|
2
|
3
|
4
|
3
|
3
|
7
|
7
|
10
|
41
|
36
|
35
|
31
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
3
|
3
|
3
|
3
|
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
|
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)
|
(1)
|
1
|
1
|
|
| Other |
(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)
|
(0)
|
2
|
(0)
|
(0)
|
(0)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
|
| Cash from Financing Activities |
9
N/A
|
9
-4%
|
9
+0%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
7
+586%
|
14
+96%
|
14
+1%
|
13
-7%
|
7
-47%
|
0
-94%
|
0
-29%
|
1
+180%
|
1
+3%
|
1
+44%
|
3
+153%
|
3
-16%
|
3
0%
|
5
+86%
|
3
-40%
|
3
-4%
|
3
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
-1%
|
1
+154%
|
1
0%
|
4
+254%
|
4
-1%
|
3
-17%
|
4
+31%
|
2
-52%
|
2
+3%
|
3
+50%
|
4
+8%
|
3
-8%
|
5
+64%
|
7
+35%
|
7
-4%
|
9
+36%
|
39
+311%
|
36
-8%
|
34
-4%
|
31
-11%
|
(1)
N/A
|
(1)
+12%
|
(1)
-3%
|
(1)
+10%
|
(1)
+22%
|
(1)
-9%
|
2
N/A
|
2
-1%
|
3
+4%
|
4
+70%
|
1
-67%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(2)
N/A
|
1
N/A
|
3
+218%
|
(8)
N/A
|
1
N/A
|
(1)
N/A
|
(3)
-136%
|
(1)
+78%
|
4
N/A
|
10
+128%
|
7
-32%
|
1
-77%
|
(5)
N/A
|
(9)
-93%
|
(7)
+27%
|
(2)
+65%
|
(0)
+79%
|
(0)
+23%
|
0
N/A
|
0
+150%
|
0
-26%
|
3
+7 232%
|
1
-71%
|
0
-88%
|
0
+114%
|
(3)
N/A
|
(1)
+77%
|
0
N/A
|
(0)
N/A
|
1
N/A
|
0
-73%
|
2
+1 198%
|
1
-52%
|
(0)
N/A
|
1
N/A
|
(1)
N/A
|
(0)
+69%
|
1
N/A
|
1
-13%
|
1
-41%
|
2
+233%
|
3
+14%
|
1
-60%
|
1
-10%
|
24
+2 422%
|
18
-23%
|
15
-20%
|
11
-25%
|
(16)
N/A
|
(12)
+27%
|
(10)
+13%
|
(9)
+17%
|
(7)
+20%
|
(9)
-29%
|
(5)
+48%
|
(4)
+16%
|
(3)
+12%
|
1
N/A
|
(2)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(3)
N/A
|
(4)
-41%
|
(4)
-11%
|
(6)
-43%
|
(5)
+7%
|
(5)
+9%
|
(4)
+11%
|
(3)
+32%
|
(4)
-35%
|
(5)
-20%
|
(8)
-55%
|
(11)
-50%
|
(12)
-1%
|
(9)
+18%
|
(7)
+27%
|
(3)
+51%
|
(3)
+14%
|
(3)
-15%
|
(4)
-12%
|
(4)
+4%
|
(3)
+24%
|
(2)
+13%
|
(2)
+19%
|
(2)
-13%
|
(3)
-17%
|
(3)
-8%
|
(2)
+11%
|
(2)
+25%
|
(1)
+23%
|
(1)
+32%
|
(1)
-8%
|
(2)
-75%
|
(3)
-59%
|
(4)
-21%
|
(4)
-5%
|
(3)
+6%
|
(3)
+14%
|
(2)
+22%
|
(3)
-19%
|
(3)
-5%
|
(3)
-8%
|
(5)
-50%
|
(6)
-26%
|
(9)
-45%
|
(12)
-42%
|
(15)
-18%
|
(17)
-16%
|
(17)
0%
|
(15)
+10%
|
(13)
+12%
|
(12)
+12%
|
(10)
+14%
|
(9)
+15%
|
(8)
+6%
|
(7)
+13%
|
(7)
+3%
|
(6)
+5%
|
(6)
+3%
|
(6)
+5%
|
|