Go Metals Corp
CNSX:GOCO
Cash Flow Statement
Cash Flow Statement
Go Metals Corp
| Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | Apr-2024 | Jul-2024 | Oct-2024 | Jan-2025 | Apr-2025 | Jul-2025 | Oct-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Net Income |
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
0
|
0
|
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
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
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 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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(0)
|
0
|
(0)
|
(0)
|
(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
|
0
|
0
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
| Cash from Operating Activities |
(0)
N/A
|
(0)
+59%
|
(0)
-250%
|
(0)
N/A
|
(0)
-57%
|
(0)
-14%
|
(0)
-12%
|
(0)
-50%
|
(1)
-50%
|
(1)
-53%
|
(1)
+1%
|
(1)
-2%
|
(1)
+0%
|
(1)
+8%
|
(1)
+3%
|
(1)
+16%
|
(0)
+36%
|
(1)
-10%
|
(1)
-29%
|
(1)
+6%
|
(1)
-61%
|
(1)
+19%
|
(1)
+29%
|
(1)
-39%
|
(1)
+3%
|
(2)
-145%
|
(2)
-4%
|
(2)
+12%
|
(2)
-26%
|
(2)
+15%
|
(2)
-22%
|
(2)
-2%
|
(2)
+27%
|
(1)
+43%
|
(1)
+44%
|
(0)
+64%
|
(0)
+48%
|
(0)
+75%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 Items |
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
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 from Investing Activities |
0
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
+15%
|
0
+67%
|
(0)
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
-500%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
-83%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-18%
|
(0)
-7%
|
(0)
-6%
|
(0)
+35%
|
(0)
-51%
|
(0)
-6%
|
(0)
-6%
|
(0)
+27%
|
(0)
+45%
|
(0)
-27%
|
(0)
+3%
|
(0)
N/A
|
(0)
+13%
|
(0)
-18%
|
(0)
+18%
|
(0)
+22%
|
0
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
1
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
2
|
2
|
3
|
5
|
3
|
3
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
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 from Financing Activities |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
2
+303%
|
1
-15%
|
1
+3%
|
2
+30%
|
1
-66%
|
1
-8%
|
1
-8%
|
0
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
1
+84%
|
1
N/A
|
1
N/A
|
1
-43%
|
0
-80%
|
2
+903%
|
2
+34%
|
3
+26%
|
5
+80%
|
3
-30%
|
3
-16%
|
2
-25%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
N/A
|
0
N/A
|
0
+35%
|
0
-68%
|
1
+1 122%
|
1
-40%
|
0
-51%
|
1
+166%
|
(0)
N/A
|
(0)
-15%
|
(0)
-5%
|
(1)
-128%
|
(1)
+16%
|
(0)
+36%
|
0
N/A
|
1
+216%
|
1
+6%
|
0
-57%
|
(0)
N/A
|
(0)
-418%
|
1
N/A
|
1
+83%
|
1
-51%
|
3
+325%
|
1
-45%
|
0
-68%
|
0
-71%
|
(2)
N/A
|
(2)
-2%
|
(2)
+31%
|
(1)
+45%
|
(0)
+47%
|
(0)
+75%
|
(0)
+4%
|
(0)
+66%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(0)
N/A
|
(0)
+59%
|
(0)
-250%
|
(0)
N/A
|
(0)
-57%
|
(0)
-14%
|
(0)
-12%
|
(0)
-50%
|
(1)
-50%
|
(1)
-53%
|
(1)
+1%
|
(1)
-2%
|
(1)
+0%
|
(1)
+8%
|
(1)
+3%
|
(1)
+16%
|
(0)
+36%
|
(1)
-10%
|
(1)
-29%
|
(1)
+6%
|
(1)
-61%
|
(1)
+19%
|
(1)
+29%
|
(1)
-39%
|
(1)
+3%
|
(2)
-145%
|
(2)
-4%
|
(2)
+12%
|
(2)
-27%
|
(2)
+16%
|
(2)
-22%
|
(2)
-2%
|
(2)
+27%
|
(1)
+43%
|
(1)
+44%
|
(0)
+62%
|
(0)
+45%
|
(0)
+78%
|
|