Cerro De Pasco Resources Inc
CNSX:CDPR
Cash Flow Statement
Cash Flow Statement
Cerro De Pasco Resources Inc
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||
| Net Income |
(4)
|
(4)
|
(1)
|
(1)
|
(15)
|
(17)
|
(18)
|
(18)
|
(5)
|
(4)
|
(4)
|
(6)
|
(6)
|
(8)
|
(8)
|
(6)
|
(2)
|
1
|
(3)
|
(7)
|
(19)
|
(27)
|
(33)
|
(35)
|
(28)
|
(29)
|
(17)
|
24
|
26
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
3
|
4
|
5
|
4
|
2
|
(0)
|
(1)
|
(1)
|
|
| Other Non-Cash Items |
3
|
3
|
0
|
0
|
14
|
15
|
15
|
15
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
3
|
3
|
3
|
4
|
2
|
(1)
|
(0)
|
(0)
|
(37)
|
(35)
|
|
| 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
|
|
| 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
|
|
| Change in Working Capital |
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
0
|
0
|
0
|
1
|
2
|
2
|
1
|
1
|
(6)
|
(16)
|
(10)
|
(4)
|
13
|
26
|
32
|
29
|
23
|
22
|
6
|
5
|
3
|
|
| Cash from Operating Activities |
(1)
N/A
|
(1)
+3%
|
(1)
-15%
|
(1)
-5%
|
(1)
-4%
|
(2)
-51%
|
(3)
-30%
|
(3)
-22%
|
(4)
-9%
|
(3)
+9%
|
(3)
+1%
|
(4)
-21%
|
(3)
+18%
|
(5)
-47%
|
(5)
-16%
|
(4)
+15%
|
(7)
-59%
|
(13)
-80%
|
(11)
+14%
|
(7)
+34%
|
(0)
+93%
|
5
N/A
|
8
+43%
|
1
-86%
|
(1)
N/A
|
(5)
-287%
|
(12)
-117%
|
(9)
+26%
|
(7)
+22%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(3)
|
(1)
|
(1)
|
(4)
|
(5)
|
(7)
|
(10)
|
(8)
|
(5)
|
(0)
|
5
|
5
|
3
|
|
| Other Items |
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16
|
19
|
17
|
16
|
(2)
|
(3)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Cash from Investing Activities |
(1)
N/A
|
(1)
-73%
|
(2)
-49%
|
(2)
-31%
|
(0)
+97%
|
0
N/A
|
1
+158%
|
1
+52%
|
(0)
N/A
|
(0)
-35%
|
(0)
-120%
|
(0)
+52%
|
(0)
+50%
|
(0)
-21%
|
0
N/A
|
(0)
N/A
|
13
N/A
|
17
+32%
|
15
-11%
|
12
-22%
|
(7)
N/A
|
(9)
-30%
|
(10)
-14%
|
(7)
+31%
|
(6)
+24%
|
(1)
+85%
|
4
N/A
|
4
-13%
|
2
-42%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
2
|
2
|
3
|
3
|
2
|
1
|
2
|
2
|
3
|
3
|
2
|
4
|
3
|
3
|
5
|
3
|
2
|
0
|
(0)
|
(0)
|
0
|
1
|
3
|
3
|
4
|
4
|
4
|
8
|
18
|
|
| Net Issuance of Debt |
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
0
|
(2)
|
(2)
|
(3)
|
1
|
2
|
1
|
3
|
(1)
|
(2)
|
|
| Other |
(0)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
|
| Cash from Financing Activities |
2
N/A
|
3
+44%
|
3
+27%
|
3
+1%
|
3
-16%
|
2
-24%
|
3
+48%
|
3
+0%
|
3
-17%
|
4
+45%
|
2
-36%
|
4
+59%
|
4
-6%
|
4
-1%
|
6
+60%
|
4
-25%
|
4
-12%
|
5
+22%
|
1
-70%
|
0
-95%
|
(2)
N/A
|
(1)
+43%
|
(0)
+69%
|
4
N/A
|
6
+60%
|
5
-13%
|
6
+12%
|
7
+11%
|
15
+125%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
1
|
0
|
0
|
(0)
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
|
| Net Change in Cash |
0
N/A
|
1
+374%
|
1
+8%
|
0
-92%
|
1
+2 955%
|
0
-75%
|
1
+283%
|
1
-8%
|
(1)
N/A
|
(0)
+99%
|
(1)
-22 655%
|
(0)
+75%
|
0
N/A
|
(1)
N/A
|
1
N/A
|
(0)
N/A
|
9
N/A
|
9
-7%
|
5
-39%
|
5
-8%
|
(9)
N/A
|
(5)
+50%
|
(3)
+40%
|
(2)
+14%
|
(1)
+71%
|
(1)
-28%
|
(1)
-63%
|
2
N/A
|
10
+439%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(1)
+2%
|
(1)
-15%
|
(1)
-5%
|
(2)
-23%
|
(2)
-42%
|
(3)
-27%
|
(4)
-21%
|
(4)
-5%
|
(3)
+7%
|
(4)
-6%
|
(4)
-12%
|
(3)
+20%
|
(5)
-46%
|
(5)
-10%
|
(5)
+12%
|
(10)
-124%
|
(14)
-40%
|
(12)
+15%
|
(11)
+9%
|
(5)
+51%
|
(1)
+78%
|
(2)
-104%
|
(7)
-173%
|
(6)
+4%
|
(6)
+11%
|
(6)
-13%
|
(4)
+38%
|
(4)
+8%
|
|