HydroGraph Clean Power Inc. (CSE:HG)

HydroGraph Clean Power Cash Flow Statement

Financials in millions USD. Fiscal year is October - September.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Sep 30, 2025	Sep 30, 2024	Sep 30, 2023	Sep 30, 2022	Sep 30, 2021
Net Income	-10.21	-8.15	-5.33	-4.96	-2.98	-1.51
Depreciation & Amortization	0.4	0.29	0.29	0.28	0.19	0.02
Asset Writedown & Restructuring Costs	0.05	0.05	0.1	-	-	-
Stock-Based Compensation	1.56	0.85	0.4	0.51	0.54	0.29
Other Operating Activities	2.1	1.97	0.05	0.17	-0.4	-0.05
Change in Accounts Receivable	-0	-	-	-	-	-
Change in Inventory	-	-	0	-0	-	-
Change in Accounts Payable	0.4	0.4	-0.18	0.48	-0.37	0.36
Change in Income Taxes	-0.07	0.04	-0.07	0.07	-0.06	-0.03
Change in Other Net Operating Assets	-0.53	-0.22	0.66	-0.09	-0.5	-0.01
Operating Cash Flow	-6.3	-4.76	-4.07	-3.55	-3.58	-0.92
Capital Expenditures	-0.7	-0.16	-0.08	-0.62	-1.01	-0.13
Sale (Purchase) of Intangibles	-	-	-	-	-0.83	-1.18
Investment in Securities	-0.28	-0.28	-	-	-	-
Investing Cash Flow	-0.99	-0.45	-0.08	-0.62	-1.84	-1.3
Long-Term Debt Repaid	-	-0.08	-0.07	-0.09	-0.09	-0.01
Net Debt Issued (Repaid)	-0.08	-0.08	-0.07	-0.09	-0.09	-0.01
Issuance of Common Stock	24.63	13.19	4.55	1.91	2.89	7.34
Other Financing Activities	-	-	-	-	-	0.21
Financing Cash Flow	24.55	13.11	4.48	1.82	2.8	7.54
Foreign Exchange Rate Adjustments	0.45	0.05	0.01	-	-	0.06
Net Cash Flow	17.72	7.96	0.33	-2.35	-2.62	5.38
Free Cash Flow	-7	-4.92	-4.16	-4.17	-4.59	-1.05
Free Cash Flow Margin	-11218.51%	-11438.20%	-67343.21%	-56344.14%	-90027.42%	-13116.07%
Free Cash Flow Per Share	-0.02	-0.02	-0.02	-0.03	-0.04	-0.01
Levered Free Cash Flow	-4	-0.42	-3.02	-1.55	-3.92	-1.64
Unlevered Free Cash Flow	-3.98	-0.41	-3.01	-1.54	-3.9	-1.63
Change in Working Capital	-0.21	0.22	0.42	0.46	-0.93	0.32

Source: S&P Global Market Intelligence. Standard template. Financial Sources.