Urban Lithium Inc
KOSDAQ:073570
Cash Flow Statement
Cash Flow Statement
Urban Lithium Inc
| Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | 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 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
4 157
|
11 143
|
2 362
|
5 849
|
2 036
|
(124)
|
1 871
|
(1 597)
|
1 123
|
3 368
|
583
|
(3 983)
|
(12 521)
|
(16 978)
|
(18 950)
|
(16 731)
|
(25 891)
|
(26 489)
|
(42 128)
|
(37 044)
|
(25 855)
|
(21 172)
|
(614)
|
(4 089)
|
(740)
|
(2 965)
|
(7 840)
|
(7 604)
|
(11 298)
|
(11 471)
|
(12 434)
|
(12 717)
|
(10 844)
|
(11 070)
|
(8 895)
|
(10 801)
|
(14 473)
|
(14 289)
|
(10 001)
|
(8 654)
|
1 612
|
3 289
|
397
|
1 500
|
(3 271)
|
(5 232)
|
(6 881)
|
(8 652)
|
(13 259)
|
(13 451)
|
(10 737)
|
(12 940)
|
89 592
|
156 828
|
158 516
|
103 402
|
(182 830)
|
(266 124)
|
(339 152)
|
(289 507)
|
(102 230)
|
(84 977)
|
(15 584)
|
(5 668)
|
|
| Depreciation & Amortization |
28 752
|
22 245
|
15 679
|
8 949
|
688
|
666
|
721
|
730
|
744
|
10 265
|
20 702
|
31 470
|
41 589
|
39 994
|
37 403
|
34 381
|
33 270
|
36 332
|
37 808
|
34 082
|
25 015
|
13 978
|
4 594
|
562
|
478
|
491
|
513
|
450
|
465
|
693
|
902
|
1 150
|
1 474
|
1 497
|
1 518
|
1 845
|
474
|
877
|
408
|
45
|
1 289
|
792
|
1 181
|
1 245
|
1 429
|
1 624
|
1 826
|
1 946
|
1 953
|
1 856
|
1 755
|
1 591
|
1 356
|
1 219
|
1 082
|
1 022
|
1 086
|
906
|
716
|
504
|
221
|
207
|
187
|
169
|
|
| Stock-Based Compensation |
505
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
308
|
391
|
530
|
671
|
504
|
539
|
491
|
368
|
245
|
142
|
0
|
0
|
16
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
8 953
|
11 751
|
16 118
|
4 089
|
1 420
|
2 136
|
41
|
3 576
|
(872)
|
(822)
|
2 162
|
2 993
|
11 185
|
13 541
|
14 038
|
12 391
|
19 416
|
21 581
|
36 475
|
38 660
|
27 410
|
22 851
|
3 945
|
2 420
|
1 775
|
2 234
|
5 106
|
3 759
|
6 532
|
6 754
|
7 650
|
8 308
|
6 584
|
6 499
|
4 590
|
4 659
|
6 492
|
6 610
|
1 032
|
1 335
|
(5 639)
|
(5 986)
|
(332)
|
(464)
|
3 647
|
4 357
|
4 591
|
5 493
|
9 563
|
10 614
|
8 636
|
11 837
|
(92 512)
|
(159 787)
|
(162 398)
|
(108 735)
|
179 110
|
261 183
|
334 259
|
284 229
|
96 660
|
80 124
|
11 444
|
2 445
|
|
| Cash Taxes Paid |
(593)
|
(2 195)
|
(2 320)
|
(1 095)
|
(47)
|
(14)
|
174
|
255
|
422
|
404
|
548
|
436
|
958
|
1 009
|
110
|
249
|
(460)
|
(671)
|
546
|
392
|
1 267
|
0
|
0
|
0
|
(1 185)
|
(1 256)
|
(1 181)
|
(1 129)
|
148
|
224
|
129
|
78
|
(13)
|
(18)
|
(3)
|
252
|
2
|
(213)
|
552
|
316
|
568
|
787
|
(3)
|
(16)
|
(16)
|
(33)
|
1
|
62
|
62
|
(2)
|
(5)
|
(64)
|
(63)
|
9
|
24
|
27
|
67
|
(1)
|
30
|
26
|
(0)
|
8
|
(12)
|
(7)
|
|
| Cash Interest Paid |
13 758
|
14 477
|
8 438
|
4 529
|
4 067
|
3 937
|
3 596
|
5 207
|
2 315
|
3 533
|
4 620
|
5 699
|
6 531
|
6 248
|
5 941
|
5 737
|
5 940
|
6 296
|
6 565
|
6 329
|
5 105
|
3 572
|
2 252
|
1 430
|
1 355
|
1 088
|
908
|
765
|
721
|
886
|
844
|
746
|
673
|
460
|
333
|
576
|
434
|
585
|
601
|
258
|
252
|
160
|
201
|
222
|
269
|
209
|
148
|
106
|
65
|
38
|
27
|
15
|
34
|
30
|
65
|
89
|
101
|
124
|
108
|
109
|
95
|
93
|
88
|
82
|
|
| Change in Working Capital |
(38 034)
|
(39 268)
|
(16 421)
|
(20 293)
|
(3 606)
|
(2 476)
|
1 855
|
7 075
|
(1 612)
|
3 631
|
2 278
|
(1 382)
|
2 848
|
(7 460)
|
(14 110)
|
(8 732)
|
(11 581)
|
(8 100)
|
(8 042)
|
(12 212)
|
(8 671)
|
(9 018)
|
(1 860)
|
1 354
|
(592)
|
1 262
|
413
|
822
|
(1 198)
|
(1 551)
|
(2 336)
|
(1 735)
|
(1 753)
|
(1 405)
|
(223)
|
(413)
|
(595)
|
(741)
|
(3 739)
|
(7 735)
|
(6 265)
|
(5 439)
|
(3 395)
|
3 093
|
5 980
|
4 603
|
5 012
|
3 142
|
(426)
|
(163)
|
97
|
(2 325)
|
(1 639)
|
(0)
|
(877)
|
(336)
|
(1 649)
|
3 710
|
6 386
|
15 085
|
1 706
|
(3 971)
|
(7 060)
|
(14 582)
|
|
| Cash from Operating Activities |
3 828
N/A
|
5 031
+31%
|
15 246
+203%
|
(1 405)
N/A
|
538
N/A
|
201
-63%
|
4 488
+2 133%
|
9 783
+118%
|
(617)
N/A
|
16 442
N/A
|
25 726
+56%
|
29 099
+13%
|
43 101
+48%
|
29 097
-32%
|
18 380
-37%
|
21 310
+16%
|
15 215
-29%
|
23 325
+53%
|
24 113
+3%
|
23 486
-3%
|
17 898
-24%
|
6 638
-63%
|
6 066
-9%
|
246
-96%
|
921
+274%
|
1 022
+11%
|
(1 808)
N/A
|
(2 572)
-42%
|
(5 499)
-114%
|
(5 575)
-1%
|
(6 219)
-12%
|
(4 995)
+20%
|
(4 539)
+9%
|
(4 479)
+1%
|
(3 011)
+33%
|
(4 709)
-56%
|
(8 102)
-72%
|
(7 544)
+7%
|
(12 298)
-63%
|
(15 010)
-22%
|
(9 003)
+40%
|
(7 342)
+18%
|
(2 150)
+71%
|
5 373
N/A
|
7 784
+45%
|
5 349
-31%
|
4 548
-15%
|
1 930
-58%
|
(2 169)
N/A
|
(1 146)
+47%
|
(248)
+78%
|
(1 837)
-639%
|
(3 204)
-74%
|
(1 741)
+46%
|
(3 677)
-111%
|
(4 648)
-26%
|
(4 283)
+8%
|
(325)
+92%
|
2 209
N/A
|
10 311
+367%
|
(3 643)
N/A
|
(8 618)
-137%
|
(11 013)
-28%
|
(17 636)
-60%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(35 216)
|
(34 177)
|
(33 089)
|
(13 339)
|
(1 760)
|
(739)
|
(757)
|
(808)
|
(553)
|
(14 321)
|
(20 017)
|
(28 187)
|
(35 985)
|
(34 918)
|
(28 167)
|
(23 729)
|
(19 033)
|
(10 971)
|
(16 697)
|
(22 770)
|
(19 656)
|
(14 993)
|
(10 483)
|
(921)
|
(1 810)
|
(1 765)
|
(1 345)
|
(1 059)
|
(167)
|
(897)
|
(1 560)
|
(1 009)
|
(1 820)
|
(1 127)
|
(425)
|
(1 046)
|
(75)
|
(233)
|
(296)
|
(311)
|
(728)
|
(742)
|
(764)
|
(1 261)
|
(1 297)
|
(1 160)
|
(1 147)
|
(914)
|
(788)
|
(736)
|
(2 191)
|
(1 926)
|
(1 899)
|
(1 923)
|
(13 260)
|
(14 098)
|
(16 432)
|
(17 450)
|
(4 618)
|
(3 745)
|
(1 293)
|
(1 492)
|
(803)
|
(978)
|
|
| Other Items |
35 459
|
53 122
|
29 640
|
41 382
|
5 227
|
(11 132)
|
(457)
|
1 482
|
10 400
|
11 858
|
4 302
|
7 241
|
9 113
|
16 474
|
17 439
|
12 892
|
6 202
|
560
|
8 999
|
11 874
|
12 015
|
9 768
|
3 271
|
(3 988)
|
8 027
|
2 964
|
601
|
(3 539)
|
(11 639)
|
(5 503)
|
(1 506)
|
3 237
|
8 314
|
5 254
|
(4 239)
|
(9 215)
|
(9 077)
|
(16 559)
|
351
|
(1 117)
|
(3 332)
|
2 421
|
(8 110)
|
(2 389)
|
(3 531)
|
(1 478)
|
(1 036)
|
1 487
|
1 848
|
266
|
(5 249)
|
(11 056)
|
(43 322)
|
(66 674)
|
(61 110)
|
(60 625)
|
(18 521)
|
6 626
|
5 990
|
8 548
|
21 905
|
19 482
|
10 717
|
4 818
|
|
| Cash from Investing Activities |
243
N/A
|
18 945
+7 696%
|
(3 449)
N/A
|
28 044
N/A
|
3 467
-88%
|
(11 871)
N/A
|
(1 214)
+90%
|
674
N/A
|
9 847
+1 361%
|
(2 463)
N/A
|
(15 715)
-538%
|
(20 946)
-33%
|
(26 872)
-28%
|
(18 444)
+31%
|
(10 727)
+42%
|
(10 836)
-1%
|
(12 831)
-18%
|
(10 410)
+19%
|
(7 700)
+26%
|
(10 897)
-42%
|
(7 641)
+30%
|
(5 227)
+32%
|
(7 211)
-38%
|
(4 909)
+32%
|
6 217
N/A
|
1 199
-81%
|
(743)
N/A
|
(4 598)
-519%
|
(11 806)
-157%
|
(6 399)
+46%
|
(3 066)
+52%
|
2 228
N/A
|
6 494
+191%
|
4 127
-36%
|
(4 665)
N/A
|
(10 261)
-120%
|
(9 152)
+11%
|
(16 792)
-83%
|
55
N/A
|
(1 428)
N/A
|
(4 060)
-184%
|
1 679
N/A
|
(8 873)
N/A
|
(3 650)
+59%
|
(4 828)
-32%
|
(2 637)
+45%
|
(2 183)
+17%
|
573
N/A
|
1 060
+85%
|
(470)
N/A
|
(7 439)
-1 482%
|
(12 981)
-74%
|
(45 221)
-248%
|
(68 596)
-52%
|
(74 370)
-8%
|
(74 723)
0%
|
(34 953)
+53%
|
(10 824)
+69%
|
1 372
N/A
|
4 803
+250%
|
20 612
+329%
|
17 990
-13%
|
9 914
-45%
|
3 840
-61%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
14 975
|
24 943
|
24 943
|
9 943
|
9 968
|
0
|
(343)
|
(863)
|
(863)
|
(2 738)
|
(2 395)
|
(2 139)
|
(4 710)
|
(3 554)
|
(4 766)
|
(8 850)
|
(1 307)
|
(481)
|
1 512
|
6 901
|
1 737
|
2 776
|
1 995
|
10 104
|
11 189
|
0
|
0
|
5 200
|
6 188
|
0
|
0
|
4 180
|
12 179
|
16 139
|
19 367
|
20 375
|
25 174
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
41 501
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8 401
|
13 148
|
|
| Net Issuance of Debt |
(5 068)
|
(28 958)
|
(32 300)
|
(36 340)
|
(17 177)
|
(6 737)
|
(5 549)
|
(14 529)
|
(15 149)
|
(19 388)
|
(17 301)
|
(5 526)
|
(6 674)
|
2 997
|
1 648
|
(6 685)
|
4 767
|
(13 186)
|
(15 063)
|
(10 908)
|
(18 303)
|
(6 784)
|
(2 160)
|
(5 092)
|
(18 171)
|
(12 610)
|
(7 631)
|
4 776
|
11 891
|
6 587
|
3 737
|
(4 237)
|
(8 986)
|
(8 153)
|
3 217
|
6 748
|
11 797
|
4 140
|
(9 081)
|
(8 509)
|
(2 025)
|
5 219
|
6 304
|
4 366
|
(3 014)
|
(2 052)
|
12 636
|
12 627
|
14 048
|
13 071
|
(3 258)
|
(1 500)
|
(3 739)
|
31 367
|
33 119
|
32 254
|
34 654
|
(359)
|
(450)
|
(1 970)
|
(2 031)
|
(2 036)
|
(2 007)
|
(455)
|
|
| Other |
(13 471)
|
0
|
(13 468)
|
0
|
24
|
0
|
0
|
0
|
12
|
0
|
0
|
12
|
(10)
|
0
|
(117)
|
(117)
|
(5 492)
|
(10 026)
|
(10 111)
|
(10 111)
|
(4 534)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
0
|
(23)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
280
|
0
|
45
|
45
|
(155)
|
0
|
(220)
|
(3 809)
|
(510)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
95
|
(20)
|
0
|
|
| Cash from Financing Activities |
(3 565)
N/A
|
(8 407)
-136%
|
(20 825)
-148%
|
(40 639)
-95%
|
(7 185)
+82%
|
(6 713)
+7%
|
(5 872)
+13%
|
(15 367)
-162%
|
(16 000)
-4%
|
(22 114)
-38%
|
(19 683)
+11%
|
(7 654)
+61%
|
(11 394)
-49%
|
(674)
+94%
|
(3 236)
-380%
|
(15 651)
-384%
|
(2 033)
+87%
|
(23 694)
-1 065%
|
(23 663)
+0%
|
(14 119)
+40%
|
(21 100)
-49%
|
(4 008)
+81%
|
(80)
+98%
|
5 096
N/A
|
(6 982)
N/A
|
(2 460)
+65%
|
2 519
N/A
|
9 976
+296%
|
18 080
+81%
|
12 776
-29%
|
9 926
-22%
|
(56)
N/A
|
3 188
N/A
|
7 981
+150%
|
22 578
+183%
|
27 100
+20%
|
36 970
+36%
|
25 353
-31%
|
8 905
-65%
|
6 294
-29%
|
(2 025)
N/A
|
5 219
N/A
|
6 304
+21%
|
4 366
-31%
|
(2 734)
N/A
|
(1 772)
+35%
|
12 681
N/A
|
12 672
0%
|
13 893
+10%
|
12 916
-7%
|
(3 478)
N/A
|
(5 309)
-53%
|
37 252
N/A
|
72 358
+94%
|
74 410
+3%
|
77 134
+4%
|
34 654
-55%
|
(359)
N/A
|
(450)
-25%
|
(1 970)
-338%
|
(2 031)
-3%
|
(1 941)
+4%
|
6 374
N/A
|
12 693
+99%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
(17)
|
0
|
(19)
|
0
|
(29)
|
(35)
|
17
|
0
|
12
|
33
|
(6)
|
(6)
|
12
|
(3)
|
(5)
|
(2)
|
(2)
|
(5)
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
1
|
2
|
2
|
5
|
2
|
5
|
3
|
1
|
(1)
|
(5)
|
(4)
|
0
|
2
|
0
|
(2)
|
(3)
|
(32)
|
(26)
|
(28)
|
(33)
|
(2)
|
(5)
|
0
|
(8)
|
5
|
4
|
(19)
|
8
|
|
| Net Change in Cash |
506
N/A
|
15 552
+2 974%
|
(9 028)
N/A
|
(14 019)
-55%
|
(3 180)
+77%
|
(18 412)
-479%
|
(2 633)
+86%
|
(4 893)
-86%
|
(6 770)
-38%
|
(8 123)
-20%
|
(9 639)
-19%
|
493
N/A
|
4 829
+880%
|
9 991
+107%
|
4 414
-56%
|
(5 182)
N/A
|
349
N/A
|
(10 781)
N/A
|
(7 255)
+33%
|
(1 524)
+79%
|
(10 843)
-611%
|
(2 597)
+76%
|
(1 225)
+53%
|
433
N/A
|
156
-64%
|
(239)
N/A
|
(32)
+87%
|
2 806
N/A
|
777
-72%
|
802
+3%
|
643
-20%
|
(2 823)
N/A
|
5 143
N/A
|
7 629
+48%
|
14 903
+95%
|
12 130
-19%
|
19 717
+63%
|
1 019
-95%
|
(3 336)
N/A
|
(10 139)
-204%
|
(15 086)
-49%
|
(439)
+97%
|
(4 716)
-974%
|
6 090
N/A
|
221
-96%
|
935
+323%
|
15 041
+1 508%
|
15 175
+1%
|
12 787
-16%
|
11 301
-12%
|
(11 168)
N/A
|
(20 130)
-80%
|
(11 205)
+44%
|
1 994
N/A
|
(3 665)
N/A
|
(2 270)
+38%
|
(4 583)
-102%
|
(11 514)
-151%
|
3 132
N/A
|
13 136
+319%
|
14 943
+14%
|
7 436
-50%
|
5 256
-29%
|
(1 096)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(31 388)
N/A
|
(29 146)
+7%
|
(17 843)
+39%
|
(14 744)
+17%
|
(1 222)
+92%
|
(538)
+56%
|
3 731
N/A
|
8 975
+141%
|
(1 170)
N/A
|
2 121
N/A
|
5 709
+169%
|
912
-84%
|
7 116
+680%
|
(5 821)
N/A
|
(9 787)
-68%
|
(2 419)
+75%
|
(3 818)
-58%
|
12 354
N/A
|
7 416
-40%
|
716
-90%
|
(1 758)
N/A
|
(8 355)
-375%
|
(4 417)
+47%
|
(675)
+85%
|
(889)
-32%
|
(743)
+16%
|
(3 153)
-324%
|
(3 631)
-15%
|
(5 666)
-56%
|
(6 472)
-14%
|
(7 779)
-20%
|
(6 004)
+23%
|
(6 359)
-6%
|
(5 606)
+12%
|
(3 436)
+39%
|
(5 755)
-67%
|
(8 177)
-42%
|
(7 777)
+5%
|
(12 594)
-62%
|
(15 321)
-22%
|
(9 731)
+36%
|
(8 084)
+17%
|
(2 914)
+64%
|
4 112
N/A
|
6 487
+58%
|
4 190
-35%
|
3 401
-19%
|
1 016
-70%
|
(2 957)
N/A
|
(1 882)
+36%
|
(2 439)
-30%
|
(3 763)
-54%
|
(5 103)
-36%
|
(3 664)
+28%
|
(16 937)
-362%
|
(18 746)
-11%
|
(20 715)
-11%
|
(17 775)
+14%
|
(2 408)
+86%
|
6 566
N/A
|
(4 936)
N/A
|
(10 110)
-105%
|
(11 816)
-17%
|
(18 614)
-58%
|
|