Giant Mining Corp
CNSX:BFG
Cash Flow Statement
Cash Flow Statement
Giant Mining Corp
| 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 |
(14)
|
(11)
|
(8)
|
(10)
|
(8)
|
(5)
|
(5)
|
(3)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(7)
|
(8)
|
(8)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
7
|
6
|
4
|
5
|
4
|
2
|
2
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
1
|
0
|
|
| Other Non-Cash Items |
7
|
6
|
4
|
5
|
4
|
2
|
2
|
1
|
1
|
1
|
2
|
1
|
1
|
3
|
2
|
1
|
|
| Cash Taxes Paid |
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
|
|
| Change in Working Capital |
(0)
|
0
|
1
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
1
|
(1)
|
(1)
|
(0)
|
(2)
|
(0)
|
(1)
|
|
| Cash from Operating Activities |
(8)
N/A
|
(4)
+44%
|
(4)
+16%
|
(4)
-15%
|
(4)
+15%
|
(3)
+10%
|
(3)
-4%
|
(2)
+50%
|
(1)
+42%
|
(1)
+46%
|
(2)
-300%
|
(3)
-36%
|
(3)
-10%
|
(7)
-128%
|
(6)
+9%
|
(8)
-20%
|
|
| Investing Cash Flow | |||||||||||||||||
| Capital Expenditures |
(3)
|
(2)
|
(2)
|
(4)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(2)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(3)
N/A
|
(2)
+27%
|
(2)
-4%
|
(4)
-63%
|
(3)
+26%
|
(3)
+4%
|
(3)
-2%
|
(1)
+57%
|
(1)
+12%
|
(1)
+19%
|
(1)
-18%
|
(1)
-43%
|
(2)
-10%
|
(2)
-40%
|
(3)
-23%
|
(2)
+19%
|
|
| Financing Cash Flow | |||||||||||||||||
| Net Issuance of Common Stock |
13
|
7
|
6
|
7
|
4
|
4
|
5
|
2
|
2
|
1
|
4
|
5
|
7
|
11
|
8
|
8
|
|
| Net Issuance of Debt |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
3
|
0
|
|
| Cash from Financing Activities |
13
N/A
|
7
-47%
|
6
-16%
|
7
+23%
|
4
-43%
|
4
-4%
|
5
+33%
|
2
-64%
|
2
-12%
|
1
-19%
|
4
+233%
|
5
+7%
|
7
+50%
|
11
+58%
|
10
-10%
|
11
+6%
|
|
| Change in Cash | |||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
| Net Change in Cash |
2
N/A
|
1
-79%
|
(0)
N/A
|
(1)
-4 793%
|
(2)
-240%
|
(2)
+14%
|
(1)
+60%
|
(1)
-24%
|
(0)
+65%
|
(0)
+97%
|
1
N/A
|
1
-60%
|
3
+346%
|
2
-13%
|
1
-46%
|
1
-8%
|
|
| Free Cash Flow | |||||||||||||||||
| Free Cash Flow |
(11)
N/A
|
(6)
+39%
|
(6)
+9%
|
(8)
-33%
|
(6)
+20%
|
(6)
+8%
|
(6)
-3%
|
(3)
+53%
|
(2)
+29%
|
(1)
+32%
|
(3)
-100%
|
(4)
-43%
|
(4)
-11%
|
(9)
-106%
|
(9)
-2%
|
(10)
-8%
|
|