NG Energy International Corp. (GASX.V) - Quarterly Cash Flow Statement

Home
GASX.V
Financials

0.88 (CAD) • At close March 19, 2024

Overview | Financials

Numbers are in millions (except for per share data and ratios) CAD.

	2024 Q2	2024 Q1	2023 Q4	2023 Q3	2023 Q2	2023 Q1	2022 Q4	2022 Q3	2022 Q2	2022 Q1	2021 Q4	2021 Q3	2021 Q2	2021 Q1	2020 Q4	2020 Q3	2020 Q2	2020 Q1	2019 Q4	2019 Q3	2019 Q2	2019 Q1	2018 Q4	2018 Q3	2018 Q2	2018 Q1	2017 Q4	2017 Q3	2017 Q2	2017 Q1	2016 Q4	2016 Q3	2016 Q2	2016 Q1	2015 Q4	2015 Q3	2015 Q2	2015 Q1	2014 Q4	2014 Q3	2014 Q2	2014 Q1	2013 Q4	2013 Q3	2013 Q2	2013 Q1	2012 Q4	2012 Q3	2012 Q2	2012 Q1	2011 Q4	2011 Q3	2011 Q2	2011 Q1	2010 Q4	2010 Q3	2010 Q2	2010 Q1	2009 Q4	2009 Q3	2009 Q2	2009 Q1	2008 Q4	2008 Q3	2008 Q2	2008 Q1	2007 Q4	2007 Q3	2007 Q2	2007 Q1	2006 Q4	2006 Q3	2006 Q2	2006 Q1	2005 Q4	2005 Q3	2005 Q2	2005 Q1	2004 Q4	2004 Q3	2004 Q2	2004 Q1	2003 Q4	2003 Q3	2003 Q2	2003 Q1	2002 Q4	2002 Q3	2002 Q2	2002 Q1
Operating Activities:
Net Income Numbers are in millions	-14.308	-26.324	-5.041	-4.919	-2.923	-4.167	-3.469	-3.844	-1.857	-0.798	-2.128	-2.351	-0.936	-1.299	-17.462	-2.16	-0.512	-1.876	-2.934	-2.222	3.288	-0.83	-32.93	-1.611	-24.735	-1.96	-0.794	-8.501	-4.477	0.152	0.815	-0.266	-1.399	-2.451	16.765	-29.034	-0.442	-0.866	-2.68	4.77	-4.894	-25.294	-7.31	0.247	-21.235	0.67	-9.533	0.744	-0.873	-3.781	-1.814	6.803	4.199	7.334	-1.709	-2.261	-0.218	-6.122	-0.037	-0.053	-0.009	-0.165	0.072	-0.027	-0.501	-0.012	-0.022	-0.044	-0.071	-0.034	-0.297	-0.339	-0.342	-0.118	-0.38	-0.282	-0.212	-0.144	-0.501	-0.463	-0.262	-0.145	-0.448	-0.235	-0.248	-0.116	-0.454	-0.216	-0.301	-0.264
Depreciation & Amortization Numbers are in millions	0	0	0	0.741	0	0	0	0.067	0.006	0.002	0	0	0.002	0	0	0	0	0	0	0	0	0	0	0	26.209	0.781	0.819	0.27	0.009	0	0	0	0	0.013	0	0.024	0.027	0.031	0	0.02	0.023	0.125	0	0.091	0.096	0.08	0.069	0.063	0.056	0.046	0.045	0.043	0.041	0.028	0.015	0.005	0.004	0.001	0	0	0	0	0	0	0	0	0	0	0	0	-0.001	0.005	0.005	0.005	0.005	0.006	0.005	0.005	0.006	0.006	0.004	0.004	0.006	0.004	0.004	0.003	0.007	0.004	0.004	0.004
Deferred Income Tax Numbers are in millions	0	0	0.2	-0.417	0	0	-0.22	0	-0.379	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-3.736	-0.096	-1.193	-0.12	0	0	0	0	0	0	0	27.746	0.023	0.037	0	-5.86	4.056	23.892	0	0	0	-2.428	0	0	0.639	-0.639	0	0	0	0	0.001	0.001	0.031	0	0	0	0	0	0	0	0	0	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 Numbers are in millions	1.742	1.768	1.82	0.022	0	0	0	1.861	0	0	0	1.298	0	0	1.92	0.009	0.249	0.012	0.012	0.535	-0.168	0.067	0.085	0.075	0.203	0.16	-0.848	5.441	0	0	0	0.141	0.074	0.019	0.024	0.043	0.054	0.055	0.054	0.015	0.115	0.066	0.235	0.011	0.172	0.21	-0.093	0.52	0.396	0.431	0.472	0.809	0.424	0.419	0.418	0.763	0.068	5.679	0.004	0.016	0.015	0.168	0	0	0	0	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 Numbers are in millions	-1.636	1.595	-2.022	0.657	-0.826	-0.046	1.257	0.165	-0.043	-0.188	0.051	-0.782	0.08	-0.296	-0.71	-0.1	-0.122	0.379	0.105	0.167	0.337	0.579	-0.381	1.004	-0.732	0.579	-1.587	-0.73	1.542	0.028	0.137	-0.197	-0.032	0.067	-0.252	1.013	2.312	-3.154	-0.224	2.838	-2.763	-0.184	0.072	-0.715	0.344	0.003	-0.866	1.583	-1.606	0.157	-0.577	-0.061	-0.398	0.307	-0.346	-0.072	0.247	0.201	0.007	0.052	0.009	-0.014	-0.023	-0.024	0.007	-0.002	-0.003	0.001	-0.015	0.01	0.407	0.021	-0.291	0.072	0.803	-0.038	0.061	0.175	0.078	-0.074	-0.171	0.036	0.875	-0.831	0.089	-0.088	-0.445	0.179	0.306	0.232
Accounts Receivables Numbers are in millions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-0.014	0	-0.165	0.002	0.021	0	1.026	0.614	-1.333	0	2.617	-1.393	-1.307	0	-0.228	0.731	-0.088	0	0.009	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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 Inventory Numbers are in millions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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 Accounts Payables Numbers are in millions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0.042	0	-0.032	-0.034	0.046	0	-0.013	1.698	-1.821	0	0.221	-1.37	1.123	0	-0.487	-0.387	0.091	0	-1.915	3.01	0.114	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Working Capital Numbers are in millions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0.731	-0.088	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Non Cash Items Numbers are in millions	4.248	4.703	2.834	2.816	2.977	3.754	2.776	0.378	0.843	-0.144	-0.009	0.34	0.261	0.534	15.324	1.494	-0.056	1.042	2.727	0.847	-4.995	-0.028	34.644	0.111	0.03	0.125	1.632	0.425	0.934	-0.426	-1.119	0.13	-0.007	0.327	-16.691	0.008	0.007	0.008	1.428	0.006	0.006	0.006	5.901	-0.36	19.644	0.006	9.091	-2.196	-1.228	3.206	0.84	-10.198	-5.468	-8.59	0.358	0.377	-0.522	-0.125	0.003	0.06	-0.034	-0.028	-0.061	-0.019	0.487	0	0	0	-0	-0	0.086	0.129	0.123	-0.003	-0.179	0.113	0.086	0.013	-0.086	0.032	0.071	0.043	0.253	0.171	0.17	0.129	0.564	-0	0	-0
Operating Cash Flow Numbers are in millions	2.551	7.369	-1.214	-1.102	-0.771	-0.459	0.344	-1.373	-1.43	-1.128	-2.087	-1.494	-0.596	-1.061	-0.927	-0.757	-0.44	-0.443	-0.09	-0.673	-1.537	-0.211	1.418	-0.42	-2.761	-0.411	-1.971	-2.786	-1.992	-0.246	-0.167	-0.192	-1.364	-2.025	-0.154	-0.2	1.981	-3.889	-1.422	1.789	-3.457	-1.389	-1.102	-0.726	-0.979	-1.459	-1.332	0.714	-2.616	-0.58	-1.034	-2.604	-1.202	-0.502	-1.265	-1.051	-0.597	-0.167	-0.023	0.074	-0.019	-0.04	-0.012	-0.07	-0.007	-0.014	-0.026	-0.043	-0.086	-0.024	0.194	-0.183	-0.505	-0.043	0.25	-0.201	-0.06	0.049	-0.504	-0.498	-0.357	-0.062	0.686	-0.891	0.015	-0.072	-0.327	-0.034	0.009	-0.028
Investing Activities:
Investments In Property Plant And Equipment Numbers are in millions	-5.28	-3.791	-8.059	-6.729	-2.713	-1.52	-17.175	-6.921	-5.927	-0.616	-0.441	-0.497	-3.978	-0.576	-2.865	-0.881	-0.324	-0.445	-0.861	-0.098	-0.631	0	-0.173	-0.363	-1.426	-11.267	-5.081	-1.755	-1.457	-2.746	0	0	0.019	-0.008	-0.902	-0.001	-0.456	0.69	-12.822	-0.001	-0.009	-0.004	-23.119	-0.039	-0.007	-0.139	6.987	-4.696	-0.066	-2.498	-0.067	-0.016	-0.057	-0.115	-7.548	-5.435	-0.255	-0.059	0	0	0	0	0	0	0	0	0	0	0	0	0	-0.004	-0.001	-0.005	-0	-0.001	-0.005	-0.005	-0.005	-0.015	-0.007	-0.007	-0.013	-0.002	0	0	0	0	0	0
Acquisitions Net Numbers are in millions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-0.013	-0.112	-2.125	1.521	-10.068	-1.9	-0.049	0	0	0	0	0	0	0	0	0.002	0	0.042	0	0.018	0	0	0	0	2.39	-0.073	2.463	0	0	0	0	-0.105	-0.055	-0.244	-2.291	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Purchases Of Investments Numbers are in millions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-1.176	0	0	0	0	0	0	0	0	0	0	0.33	-7.952	-10.183	-8.218	-7.961	-14.751	-1.2	-13.305	-34.992	-3.642	-19.719	-8.475	-3.546	-21.115	-5.424	-14.911	0	0	-0.172	-0.095	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Sales Maturities Of Investments Numbers are in millions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0.417	0	0	0	0	0	0	0	0	0	0	2.494	0	0	7.145	8.048	11.131	8.184	8.331	12.09	10.408	12.516	15.418	9.891	15.076	15.931	0.061	4.811	0	0	0.123	0.082	-0.129	3.924	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Investing Activites Numbers are in millions	-2.158	-4.366	0.118	-3.008	0.486	-2.369	0.658	0.392	2.527	-1.249	-0.278	-0.279	1.232	-1.114	0.725	-0.048	-0.088	-0.109	0.247	0.177	-0.021	0.092	-1.787	-2.672	-0.295	13.103	-4.991	0.206	-2.065	-0.019	0.103	4.993	3.963	31.451	4.693	-0.996	-1.646	-1.51	7.984	-18.02	8.422	-14.201	34.261	0.198	-5.213	4.911	5.343	3.415	19.572	-2.463	0.967	-0.05	0.162	-13.464	-1.614	2.316	-10.043	0.241	0	0	0	0	-3.862	0	0	0	0	0	0	0	0.003	-0.005	0.005	-0	-0.001	0	0	0	0.002	-0.055	0	0	0	0	-0.006	0	0	0	0	0
Investing Cash Flow Numbers are in millions	-7.438	-8.158	-7.941	-9.737	-2.227	-3.89	-16.517	-6.529	-3.4	-1.865	-0.719	-0.776	-2.746	-1.69	-2.14	-0.929	-0.413	-0.554	-0.615	0.079	-0.653	0.092	-1.96	-3.048	-1.834	1.836	-8.552	-12.792	-5.422	-0.019	0.103	4.993	3.982	31.443	3.791	1.497	-1.646	-1.51	2.639	-17.925	9.403	-14.239	11.53	-2.502	3.988	3.983	-7.244	7.358	14.79	4.958	-2.585	-16.37	-5.319	-28.49	-9.144	-3.091	-10.671	1.815	0	0	0	0	-3.862	0	0	0	0	0	0	0	0.003	-0.009	0.004	-0.005	-0.001	-0.001	-0.005	-0.005	-0.003	-0.07	-0.007	-0.007	-0.013	-0.002	-0.006	0	0	0	0	0
Financing Activities:
Debt Repayment Numbers are in millions	-1.82	-14.641	-7.89	-1.65	-1.65	-1.621	-1.267	-0.216	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-0.119	-6.157	-6.053	-8.608	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Common Stock Issued Numbers are in millions	0	0	0	0	0	0	0	0	0	0	6.369	0	0	6.993	-0.022	0	1.289	0.204	0	0	0	0	0	0	0	0	0	9.204	0.003	29.451	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	3.057	2.044	70.353	24.23	0.287	0	0	0	-0.506	0.224	0.715	2.947	0.001	0.027	0.082	0.232	0.331	0	0	0	0	0.022	-0	0.172	0.436	0.022	0	0	0	0	0	0	0.001	0.004	0.003	0.057
Common Stock Repurchased Numbers are in millions	0	0	0	0	0	0	0	-0.106	0	0	0	0	0	0	0	-0.006	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-0.289	-0.152	-5.169	-1.236	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Dividends Paid Numbers are in millions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Financing Activities Numbers are in millions	1.123	-2.778	-7.534	19.121	7.504	0.798	22.793	0.319	11.444	0.596	0.666	0.537	0.705	0.655	1.861	2.905	0.116	0.013	1.052	-0.022	2.379	0.037	0	0	0	0	0	3.648	7.438	0.3	-0.137	-0.002	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-0.001	0.007	0	0	0.157	2.091	0.999	6.046	1.647	-1.205	0	0	0	0	0	0	0	0	0	0	0	0	-0.704	1.104	0.088	-0.099	0.178	0.234	0.019	-0.249	0.034	0.244	0.543	-0.21	-0.548	0.895	-0.03	0.023	0.457	0	0	0
Financing Cash Flow Numbers are in millions	-3.166	10.143	-1.116	17.471	5.854	-0.823	21.526	-0.004	11.444	0.596	7.034	0.537	0.705	7.648	1.838	2.899	1.405	0.217	1.052	-0.022	2.379	0.037	0	0	0	0	0	12.852	7.441	29.751	-0.137	-0.002	-43.324	0	0	0	0	0	0	0.025	0	0	0	0	0	0	0	0	-0.001	0.007	0	0	0.157	2.091	3.648	1.933	65.947	14.418	0.287	0	0	0	-0.506	0.224	0.715	2.947	0.001	0.027	0.082	0.232	-0.373	1.104	0.088	-0.099	0.178	0.256	0.018	-0.077	0.47	0.266	0.543	-0.21	-0.548	0.895	-0.03	0.023	0.457	0.004	0.003	0.057
Other Information:
Effect Of Forex Changes On Cash Numbers are in millions	-0.181	0.038	-0.433	0.343	0.329	0.046	-0.343	-0.005	-0.274	0.073	-0.07	-0.008	-0.045	0.005	0.085	-0.007	-0.001	-0.047	-0.021	-0.035	0.028	0.011	-0.012	0.191	-0.345	0	-0.36	0.402	0.062	0.052	0	0	0.056	-0.001	0.004	-0.155	0	0.076	-0.01	0.052	-0.063	0.06	-0.07	-0.338	0.409	0.149	-0.068	-0.054	0.077	-0.071	0.053	-0.589	-0.072	1.317	0.034	-0.257	0.534	-0	0	0	0	0	-0.138	0	0	0	0	0	0	0	-0.028	-0.001	0.03	-0	0	0.013	-0.003	-0	0.032	0.035	-0.01	-0	0.024	-0.002	0.046	0	0	0	0	0
Net Change In Cash Numbers are in millions	-8.234	9.393	-10.704	6.976	3.185	-5.125	5.009	-7.911	6.339	-2.324	4.158	-1.739	-2.681	4.902	-1.144	1.206	0.551	-0.827	0.327	-0.629	0.217	-0.108	-0.554	-3.277	-4.94	1.425	-10.883	-2.325	0.09	-0.213	-0.201	4.799	-40.65	29.417	3.641	1.142	0.335	-5.323	1.207	-16.059	5.883	-15.568	10.358	-3.566	3.418	2.673	-8.644	8.018	12.25	4.314	-3.566	-19.563	-6.436	-25.584	-6.713	-2.457	55.199	16.066	0.018	0.105	0.01	-0.04	-4.518	0.112	0.72	2.933	-0.022	0.049	0.065	0.209	-0.204	0.91	-0.383	-0.147	0.427	0.067	-0.05	-0.034	-0.004	-0.268	0.168	-0.279	0.148	-0	0.024	-0.049	0.133	-0.046	0.029	0.029
Cash At End Of Period Numbers are in millions	2.454	10.688	1.294	11.998	5.022	1.837	6.962	1.953	9.864	3.525	5.849	1.691	3.43	6.111	1.209	2.353	1.147	0.596	1.423	1.097	1.725	1.508	1.617	2.171	5.448	10.388	8.962	19.845	22.17	4.618	4.831	5.032	0.233	40.883	11.466	7.825	6.683	6.348	11.671	10.464	26.523	20.64	36.208	25.85	29.416	25.998	23.325	31.969	23.951	11.701	7.387	10.953	30.516	36.952	62.526	69.239	71.696	16.497	0.42	0.402	0.297	0.287	0.339	4.857	4.745	4.026	1.135	1.157	1.108	1.043	0.825	1.029	0.119	0.502	0.651	0.224	0.157	0.207	0.242	0.246	0.514	0.346	0.631	0.483	0.483	0.459	0.474	0.341	0.387	0.357

NG Energy International Corp.

TSXV:GASX.V Add to watchlist

TSXV:GASX.V