Interra Copper Corp
CNSX:IMCX
Cash Flow Statement
Cash Flow Statement
Interra Copper Corp
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||
| Net Income |
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(3)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(10)
|
(10)
|
(10)
|
(10)
|
|
| Depreciation & Amortization |
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
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
8
|
8
|
8
|
8
|
|
| Cash Taxes Paid |
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
|
|
| Change in Working Capital |
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
1
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
|
| Cash from Operating Activities |
(1)
N/A
|
(1)
-157%
|
(3)
-89%
|
(3)
-25%
|
(2)
+27%
|
(2)
+29%
|
(1)
+48%
|
(0)
+55%
|
(1)
-127%
|
(1)
-3%
|
(1)
+40%
|
(0)
+23%
|
(0)
+8%
|
(0)
+38%
|
(1)
-424%
|
(2)
-36%
|
(2)
-22%
|
(2)
-8%
|
(1)
+40%
|
(2)
-23%
|
|
| Investing Cash Flow | |||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(2)
|
(3)
|
(1)
|
(1)
|
1
|
(0)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
|
| Other Items |
(0)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
-3%
|
(2)
-590%
|
(3)
-19%
|
(1)
+74%
|
(1)
+0%
|
0
N/A
|
0
-81%
|
(2)
N/A
|
(2)
-2%
|
(1)
+41%
|
(1)
+63%
|
(0)
+75%
|
(0)
+67%
|
(1)
-2 059%
|
(1)
-9%
|
(1)
+3%
|
(1)
-9%
|
(1)
+51%
|
(0)
+13%
|
|
| Financing Cash Flow | |||||||||||||||||||||
| Net Issuance of Common Stock |
1
|
1
|
6
|
7
|
4
|
3
|
2
|
1
|
3
|
3
|
0
|
0
|
0
|
3
|
3
|
3
|
4
|
2
|
2
|
2
|
|
| Net Issuance of Debt |
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
|
|
| Cash from Financing Activities |
1
N/A
|
1
+54%
|
6
+313%
|
7
+20%
|
4
-40%
|
3
-18%
|
2
-55%
|
1
-65%
|
3
+430%
|
3
-4%
|
0
-93%
|
0
-21%
|
0
-31%
|
3
+2 620%
|
3
-3%
|
3
+10%
|
4
+34%
|
2
-64%
|
2
+13%
|
2
+24%
|
|
| Change in Cash | |||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
0
N/A
|
(0)
N/A
|
1
N/A
|
1
+7%
|
1
+47%
|
1
-5%
|
1
+14%
|
0
-79%
|
(0)
N/A
|
(1)
-49%
|
(2)
-188%
|
(1)
+54%
|
(0)
+47%
|
3
N/A
|
1
-77%
|
0
-44%
|
1
+238%
|
(2)
N/A
|
(0)
+92%
|
0
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(2)
-124%
|
(5)
-214%
|
(6)
-23%
|
(3)
+44%
|
(3)
+21%
|
0
N/A
|
(1)
N/A
|
(3)
-526%
|
(3)
-2%
|
(3)
+11%
|
(1)
+68%
|
(1)
+44%
|
(0)
+40%
|
(2)
-535%
|
(3)
-27%
|
(3)
-14%
|
(3)
-8%
|
(2)
+40%
|
(2)
-14%
|
|