European Electric Metals Inc
F:3TIB
Cash Flow Statement
Cash Flow Statement
European Electric Metals Inc
| Apr-2008 | Jul-2008 | Oct-2008 | Jan-2009 | Apr-2009 | Jul-2009 | Oct-2009 | Jan-2010 | Apr-2010 | Jul-2010 | Oct-2010 | Jan-2011 | Apr-2011 | Jul-2011 | Oct-2011 | Jan-2012 | Apr-2012 | Jul-2012 | Oct-2012 | Jan-2013 | Apr-2013 | Jul-2013 | Oct-2013 | Jan-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(13)
|
(15)
|
(16)
|
(7)
|
(6)
|
(9)
|
(8)
|
(7)
|
(14)
|
(7)
|
(7)
|
(1)
|
3
|
(2)
|
(2)
|
(2)
|
(6)
|
(2)
|
(5)
|
(7)
|
(7)
|
(7)
|
(7)
|
(4)
|
(3)
|
(4)
|
(1)
|
(3)
|
(2)
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
7
|
6
|
5
|
5
|
(5)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Depreciation & Amortization |
0
|
0
|
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
|
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 |
2
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
2
|
2
|
2
|
1
|
0
|
0
|
1
|
1
|
1
|
0
|
4
|
3
|
1
|
9
|
2
|
2
|
(3)
|
(6)
|
0
|
(0)
|
(2)
|
2
|
(2)
|
2
|
5
|
5
|
5
|
5
|
3
|
2
|
3
|
(0)
|
2
|
1
|
(1)
|
(0)
|
0
|
0
|
1
|
(8)
|
(8)
|
(8)
|
(8)
|
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
|
|
| 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
|
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
|
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
|
1
|
0
|
1
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
0
|
(0)
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
(0)
|
(1)
|
(0)
|
(1)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
1
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
|
| Cash from Operating Activities |
(1)
N/A
|
(1)
-28%
|
(2)
-24%
|
(1)
+18%
|
(1)
-9%
|
(11)
-693%
|
(13)
-25%
|
(14)
-6%
|
(6)
+59%
|
(6)
-2%
|
(6)
+3%
|
(5)
+15%
|
(6)
-19%
|
(6)
-6%
|
(5)
+25%
|
(5)
-9%
|
(3)
+32%
|
(2)
+27%
|
(1)
+47%
|
(2)
-23%
|
(4)
-147%
|
(4)
+2%
|
(4)
-5%
|
(3)
+23%
|
(1)
+69%
|
(1)
-25%
|
(1)
-7%
|
(2)
-17%
|
(1)
+18%
|
(1)
+11%
|
(1)
+21%
|
(0)
+55%
|
(0)
+49%
|
0
N/A
|
(1)
N/A
|
(1)
-28%
|
(1)
-7%
|
(1)
-6%
|
(0)
+79%
|
(1)
-229%
|
(3)
-194%
|
(4)
-41%
|
(4)
-4%
|
(4)
+11%
|
(2)
+54%
|
(1)
+70%
|
(0)
+36%
|
(0)
+100%
|
(0)
-914%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+675%
|
0
-18%
|
0
+472%
|
0
-32%
|
0
-35%
|
0
-35%
|
(0)
N/A
|
(1)
-2 163%
|
(2)
-31%
|
(2)
-6%
|
(2)
-4%
|
(1)
+63%
|
(0)
+62%
|
(0)
+39%
|
(0)
+48%
|
(0)
+96%
|
(0)
-8 753%
|
(0)
+53%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(5)
|
(8)
|
(9)
|
(9)
|
(10)
|
0
|
5
|
7
|
(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
|
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)
|
(1)
|
(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
|
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 |
(5)
N/A
|
(8)
-53%
|
(10)
-20%
|
(10)
+3%
|
(10)
+1%
|
0
N/A
|
6
N/A
|
7
+25%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-60%
|
(0)
+6%
|
0
N/A
|
0
+47%
|
0
+68%
|
0
-57%
|
0
-55%
|
(0)
N/A
|
(0)
-650%
|
0
N/A
|
0
-91%
|
0
N/A
|
0
N/A
|
0
+33%
|
0
+112%
|
0
+45%
|
0
+11%
|
0
+17%
|
0
-30%
|
0
-44%
|
0
-84%
|
(0)
N/A
|
(0)
+3%
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
9
|
12
|
7
|
4
|
5
|
1
|
4
|
4
|
5
|
5
|
2
|
2
|
6
|
5
|
5
|
5
|
1
|
0
|
0
|
1
|
4
|
4
|
4
|
3
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
2
|
5
|
5
|
5
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
3
|
3
|
5
|
0
|
2
|
3
|
2
|
0
|
4
|
3
|
3
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(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
|
(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
|
0
|
0
|
|
| Cash from Financing Activities |
8
N/A
|
11
+35%
|
10
-15%
|
7
-32%
|
9
+34%
|
6
-35%
|
6
-1%
|
7
+29%
|
6
-19%
|
6
+2%
|
6
+0%
|
5
-24%
|
8
+80%
|
8
-5%
|
5
-36%
|
5
-1%
|
1
-90%
|
0
-8%
|
0
-54%
|
1
+552%
|
4
+180%
|
4
+2%
|
4
+6%
|
3
-27%
|
1
-69%
|
1
+26%
|
1
N/A
|
1
+18%
|
1
-29%
|
1
-25%
|
1
-28%
|
(0)
N/A
|
(0)
-53%
|
(0)
-51%
|
1
N/A
|
1
+43%
|
1
+9%
|
1
+3%
|
0
-83%
|
2
+708%
|
4
+115%
|
4
+3%
|
4
-1%
|
3
-34%
|
0
-83%
|
0
-37%
|
0
+1%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
2
+149%
|
2
+0%
|
0
N/A
|
1
N/A
|
0
-100%
|
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 |
2
N/A
|
2
-11%
|
(2)
N/A
|
(4)
-144%
|
(2)
+54%
|
(2)
-8%
|
(2)
-2%
|
0
N/A
|
0
+700%
|
0
-13%
|
0
+400%
|
(0)
N/A
|
3
N/A
|
2
-34%
|
0
-80%
|
(0)
N/A
|
(3)
-2 183%
|
(2)
+36%
|
(1)
+64%
|
(0)
+94%
|
(0)
-25%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
-3%
|
0
+106%
|
0
+300%
|
(0)
N/A
|
(0)
-36%
|
(0)
-121%
|
(0)
-133%
|
(0)
+71%
|
0
N/A
|
0
N/A
|
(0)
N/A
|
1
N/A
|
1
+33%
|
0
-84%
|
0
-89%
|
(1)
N/A
|
(1)
-32%
|
(0)
+84%
|
(0)
+88%
|
(0)
+95%
|
(0)
-914%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+450%
|
0
-24%
|
0
+716%
|
0
-34%
|
0
-29%
|
0
-35%
|
1
+6 661%
|
1
+24%
|
1
-30%
|
1
-12%
|
(0)
N/A
|
(1)
-83%
|
(0)
+58%
|
(0)
+39%
|
(0)
+48%
|
(0)
+96%
|
(0)
-8 753%
|
(0)
+53%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(6)
N/A
|
(9)
-51%
|
(11)
-22%
|
(10)
+4%
|
(11)
-5%
|
(11)
+2%
|
(8)
+25%
|
(7)
+8%
|
(6)
+21%
|
(6)
-1%
|
(6)
+3%
|
(5)
+15%
|
(6)
-19%
|
(6)
-6%
|
(5)
+24%
|
(5)
-9%
|
(3)
+31%
|
(2)
+28%
|
(1)
+47%
|
(2)
-23%
|
(4)
-147%
|
(4)
+2%
|
(4)
-5%
|
(3)
+23%
|
(1)
+69%
|
(1)
-25%
|
(1)
-7%
|
(2)
-17%
|
(1)
+18%
|
(1)
+11%
|
(1)
+21%
|
(0)
+55%
|
(0)
+49%
|
(0)
+90%
|
(1)
-5 300%
|
(1)
-22%
|
(1)
-7%
|
(1)
-4%
|
(0)
+82%
|
(1)
-278%
|
(3)
-195%
|
(4)
-41%
|
(4)
-5%
|
(4)
+11%
|
(2)
+54%
|
(1)
+70%
|
(0)
+36%
|
(0)
+100%
|
(0)
-914%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+675%
|
0
-18%
|
0
+472%
|
0
-32%
|
0
-35%
|
0
-35%
|
(0)
N/A
|
(1)
-2 163%
|
(2)
-31%
|
(2)
-6%
|
(2)
-4%
|
(1)
+63%
|
(0)
+62%
|
(0)
+39%
|
(0)
+48%
|
(0)
+96%
|
(0)
-8 753%
|
(0)
+53%
|
|