Adamant DRI Processing and Minerals Group
OTC:ADMG
Cash Flow Statement
Cash Flow Statement
Adamant DRI Processing and Minerals Group
| 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-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Income |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(3)
|
(5)
|
(5)
|
(8)
|
(8)
|
(7)
|
(8)
|
(9)
|
(9)
|
(8)
|
(8)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
21
|
23
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
1
|
(0)
|
(0)
|
1
|
2
|
3
|
3
|
2
|
2
|
(1)
|
(1)
|
(0)
|
(0)
|
2
|
2
|
2
|
2
|
(26)
|
(26)
|
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
|
|
| Change in Working Capital |
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
(17)
|
(9)
|
(9)
|
(8)
|
10
|
3
|
4
|
4
|
2
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
|
| Cash from Operating Activities |
0
N/A
|
(0)
N/A
|
(0)
-50%
|
(0)
N/A
|
(0)
-33%
|
(0)
+50%
|
(0)
+50%
|
(0)
-950%
|
(3)
-1 090%
|
(0)
+100%
|
(2)
-18 700%
|
(20)
-957%
|
(10)
+47%
|
(14)
-29%
|
(13)
+3%
|
7
N/A
|
0
-98%
|
1
+554%
|
2
+38%
|
(1)
N/A
|
(2)
-65%
|
(3)
-75%
|
(3)
-9%
|
(3)
+10%
|
(3)
+12%
|
(0)
+89%
|
(0)
+24%
|
(0)
+10%
|
(0)
+72%
|
(0)
-753%
|
(0)
+64%
|
0
N/A
|
(0)
N/A
|
(0)
-2 171%
|
(0)
-67%
|
(0)
-23%
|
(0)
+6%
|
(0)
-5%
|
(0)
+69%
|
(0)
-46%
|
(0)
-22%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
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
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(4)
|
0
|
(10)
|
(8)
|
(6)
|
(2)
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
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
N/A
|
0
N/A
|
0
N/A
|
(1)
N/A
|
(4)
-207%
|
0
N/A
|
(10)
N/A
|
(8)
+17%
|
(7)
+15%
|
(3)
+59%
|
(0)
+99%
|
(0)
-2 300%
|
1
N/A
|
1
-12%
|
1
+9%
|
1
-15%
|
1
+34%
|
(0)
N/A
|
(0)
-4%
|
(0)
+36%
|
(0)
-5%
|
(0)
+94%
|
(0)
+23%
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
+719%
|
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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
6
|
0
|
12
|
29
|
17
|
17
|
13
|
(7)
|
(1)
|
(2)
|
(2)
|
1
|
1
|
10
|
4
|
3
|
3
|
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
|
(6)
|
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
+67%
|
0
N/A
|
0
N/A
|
0
-60%
|
0
N/A
|
1
N/A
|
6
+347%
|
0
N/A
|
12
N/A
|
29
+137%
|
17
-39%
|
17
-4%
|
13
-22%
|
(7)
N/A
|
(1)
+88%
|
(2)
-120%
|
(2)
-26%
|
1
N/A
|
1
+84%
|
3
+206%
|
4
+2%
|
3
-11%
|
3
-13%
|
0
-95%
|
0
+45%
|
0
-50%
|
0
-87%
|
0
+3 194%
|
0
-70%
|
0
-81%
|
0
+22%
|
0
+19%
|
0
+147%
|
0
-16%
|
0
-6%
|
0
+5%
|
0
-69%
|
0
+46%
|
0
+22%
|
|
| 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)
|
(0)
|
(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
|
0
+100%
|
0
N/A
|
0
-50%
|
0
N/A
|
(0)
N/A
|
(0)
-50%
|
0
N/A
|
(0)
N/A
|
1
N/A
|
1
+24%
|
0
-84%
|
0
+142%
|
(0)
N/A
|
(1)
-200%
|
(0)
+87%
|
(0)
-203%
|
(0)
-3%
|
0
N/A
|
0
-25%
|
0
+99%
|
(0)
N/A
|
(0)
+64%
|
(0)
-120%
|
(0)
-33%
|
0
N/A
|
(0)
N/A
|
(0)
+64%
|
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
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
0
N/A
|
(0)
N/A
|
(0)
-50%
|
(0)
N/A
|
(0)
-33%
|
(0)
+50%
|
(0)
+50%
|
(0)
-1 000%
|
(3)
-1 045%
|
(0)
+100%
|
(2)
-20 300%
|
(20)
-883%
|
(11)
+43%
|
(15)
-28%
|
(14)
+4%
|
6
N/A
|
(0)
N/A
|
1
N/A
|
2
+102%
|
(1)
N/A
|
(2)
-48%
|
(3)
-68%
|
(4)
-8%
|
(3)
+9%
|
(3)
+10%
|
(0)
+90%
|
(0)
+24%
|
(0)
+10%
|
(0)
+73%
|
(0)
-753%
|
(0)
+64%
|
0
N/A
|
(0)
N/A
|
(0)
-2 171%
|
(0)
-67%
|
(0)
-23%
|
(0)
+6%
|
(0)
-5%
|
(0)
+69%
|
(0)
-46%
|
(0)
-22%
|
|