Element79 Gold Corp
CNSX:ELEM
Cash Flow Statement
Cash Flow Statement
Element79 Gold Corp
| Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | May-2024 | Aug-2024 | Nov-2024 | Feb-2025 | May-2025 | Aug-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||
| Net Income |
(1)
|
(2)
|
(3)
|
(5)
|
(5)
|
(6)
|
(8)
|
(12)
|
(12)
|
(11)
|
(11)
|
(4)
|
(6)
|
(6)
|
(16)
|
(16)
|
|
| Stock-Based Compensation |
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
|
| Other Non-Cash Items |
1
|
1
|
0
|
1
|
(0)
|
0
|
2
|
8
|
8
|
8
|
8
|
1
|
2
|
3
|
14
|
14
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
|
| Change in Working Capital |
0
|
1
|
0
|
1
|
3
|
2
|
4
|
3
|
2
|
2
|
5
|
0
|
0
|
1
|
(3)
|
1
|
|
| Cash from Operating Activities |
(1)
N/A
|
(0)
+90%
|
(3)
-3 471%
|
(3)
-11%
|
(3)
+10%
|
(4)
-31%
|
(1)
+61%
|
(1)
+48%
|
(1)
+7%
|
(1)
-75%
|
2
N/A
|
(2)
N/A
|
(3)
-11%
|
(2)
+20%
|
(5)
-139%
|
(2)
+71%
|
|
| Investing Cash Flow | |||||||||||||||||
| Capital Expenditures |
(1)
|
(4)
|
(2)
|
(2)
|
(2)
|
1
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
|
| Other Items |
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(1)
|
2
|
2
|
2
|
2
|
1
|
|
| Cash from Investing Activities |
(1)
N/A
|
(4)
-303%
|
(3)
+36%
|
(3)
+0%
|
(2)
+15%
|
1
N/A
|
(1)
N/A
|
(1)
0%
|
(1)
+34%
|
(1)
+11%
|
(1)
-41%
|
2
N/A
|
2
+10%
|
2
-2%
|
2
+29%
|
1
-64%
|
|
| Financing Cash Flow | |||||||||||||||||
| Net Issuance of Common Stock |
4
|
4
|
5
|
3
|
(1)
|
(1)
|
(0)
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
3
|
3
|
3
|
3
|
(0)
|
(0)
|
(0)
|
(3)
|
(1)
|
(1)
|
(1)
|
2
|
1
|
|
| Other |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
|
| Cash from Financing Activities |
4
N/A
|
4
+6%
|
5
+15%
|
5
+3%
|
2
-53%
|
3
+4%
|
2
-7%
|
2
-21%
|
1
-22%
|
2
+17%
|
(1)
N/A
|
1
N/A
|
1
+15%
|
1
-39%
|
3
+387%
|
1
-70%
|
|
| 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
|
(0)
N/A
|
(0)
-1 320%
|
(0)
+31%
|
(3)
-785%
|
(0)
+91%
|
(0)
+71%
|
0
N/A
|
0
+285%
|
(0)
N/A
|
(0)
-80%
|
(0)
+95%
|
(0)
-28%
|
(0)
+79%
|
(0)
-5 713%
|
0
N/A
|
|
| Free Cash Flow | |||||||||||||||||
| Free Cash Flow |
(2)
N/A
|
(4)
-144%
|
(5)
-17%
|
(5)
-6%
|
(5)
+13%
|
(2)
+48%
|
(2)
+1%
|
(1)
+45%
|
(1)
+30%
|
(1)
-45%
|
2
N/A
|
(3)
N/A
|
(3)
-4%
|
(2)
+19%
|
(6)
-126%
|
(2)
+63%
|
|