Alien Metals Ltd
OTC:ASLRF
Cash Flow Statement
Cash Flow Statement
Alien Metals Ltd
| Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(2)
|
(16)
|
(17)
|
(17)
|
(17)
|
(4)
|
(4)
|
(5)
|
(5)
|
(4)
|
(5)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(11)
|
(11)
|
(10)
|
(1)
|
(4)
|
(6)
|
(6)
|
(2)
|
(2)
|
(1)
|
(3)
|
(6)
|
(3)
|
(1)
|
(3)
|
(7)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(4)
|
(3)
|
(2)
|
(2)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
1
|
15
|
15
|
14
|
14
|
1
|
1
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
8
|
8
|
6
|
(2)
|
0
|
2
|
2
|
(3)
|
(3)
|
(3)
|
(3)
|
2
|
(2)
|
(4)
|
(3)
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
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
|
|
| Change in Working Capital |
1
|
1
|
2
|
0
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
1
|
1
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
1
|
(0)
|
(1)
|
0
|
0
|
|
| Cash from Operating Activities |
0
N/A
|
(0)
N/A
|
(1)
-176%
|
(3)
-192%
|
(5)
-76%
|
(5)
N/A
|
(5)
-11%
|
(4)
+22%
|
(4)
+2%
|
(4)
-11%
|
(4)
+15%
|
(3)
+16%
|
(3)
+20%
|
(2)
+36%
|
(1)
+25%
|
(1)
-4%
|
(1)
+8%
|
(1)
-26%
|
(2)
-3%
|
(3)
-86%
|
(4)
-37%
|
(4)
+1%
|
(5)
-24%
|
(4)
+26%
|
(3)
+25%
|
(3)
-3%
|
(3)
-2%
|
(5)
-66%
|
(5)
-5%
|
(5)
-8%
|
(7)
-29%
|
(5)
+25%
|
(5)
-5%
|
(6)
-7%
|
(5)
+17%
|
(3)
+37%
|
(2)
+37%
|
(1)
+35%
|
(1)
-6%
|
(2)
-35%
|
(1)
+27%
|
(1)
+12%
|
(1)
+21%
|
(1)
+42%
|
(1)
-110%
|
(1)
-15%
|
(2)
-35%
|
(2)
-47%
|
(2)
+4%
|
(2)
+21%
|
(3)
-70%
|
(3)
+14%
|
(1)
+66%
|
(1)
-10%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(4)
|
(3)
|
(2)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(4)
|
(3)
|
(2)
|
(2)
|
(1)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(9)
|
(10)
|
(6)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
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)
+60%
|
(0)
-53%
|
(1)
-288%
|
(1)
-23%
|
(2)
-95%
|
(3)
-23%
|
(3)
-8%
|
(4)
-26%
|
(5)
-22%
|
(4)
+12%
|
(3)
+38%
|
(2)
+28%
|
(0)
+88%
|
(0)
+33%
|
(1)
-556%
|
(0)
+53%
|
(0)
+12%
|
(1)
-16%
|
0
N/A
|
(1)
N/A
|
(3)
-280%
|
(3)
-20%
|
(3)
+15%
|
(2)
+31%
|
(2)
+12%
|
(1)
+19%
|
(5)
-247%
|
(5)
-17%
|
(6)
-11%
|
(7)
-15%
|
(7)
+4%
|
(9)
-29%
|
(10)
-13%
|
(5)
+47%
|
(0)
+98%
|
(0)
+60%
|
0
N/A
|
0
+12%
|
0
-97%
|
(0)
N/A
|
(0)
-200%
|
(0)
-189%
|
(0)
-12%
|
(1)
-103%
|
(2)
-181%
|
(3)
-62%
|
(3)
-13%
|
(4)
-19%
|
(3)
+8%
|
(2)
+48%
|
(1)
+32%
|
(1)
-14%
|
(1)
+28%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
5
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
3
|
3
|
4
|
11
|
10
|
2
|
2
|
0
|
1
|
2
|
3
|
3
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
2
|
2
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
7
|
6
|
6
|
6
|
2
|
0
|
3
|
4
|
2
|
2
|
|
| Net Issuance of Debt |
3
|
4
|
4
|
0
|
6
|
5
|
7
|
(0)
|
7
|
9
|
6
|
0
|
4
|
1
|
2
|
2
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
0
|
0
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
1
|
0
|
0
|
|
| Other |
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
11
|
13
|
8
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
3
N/A
|
4
+33%
|
4
+1%
|
5
+54%
|
6
+4%
|
5
-20%
|
7
+62%
|
7
N/A
|
7
-6%
|
9
+28%
|
6
-32%
|
3
-43%
|
4
+9%
|
1
-65%
|
2
+64%
|
2
-24%
|
4
+125%
|
3
-7%
|
4
+13%
|
11
+175%
|
10
-5%
|
2
-81%
|
2
+5%
|
0
N/A
|
1
N/A
|
2
+132%
|
3
+62%
|
15
+357%
|
14
-8%
|
13
-8%
|
13
+1%
|
7
-45%
|
11
+56%
|
13
+16%
|
8
-43%
|
4
-53%
|
2
-45%
|
1
-64%
|
1
+100%
|
2
+16%
|
1
-51%
|
1
+13%
|
1
+13%
|
1
+9%
|
7
+512%
|
6
-16%
|
5
-8%
|
6
+13%
|
2
-63%
|
2
-30%
|
3
+93%
|
4
+37%
|
2
-55%
|
2
+21%
|
|
| 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
|
1
|
1
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(0)
|
1
|
0
|
0
|
(0)
|
0
|
|
| Net Change in Cash |
2
N/A
|
3
+27%
|
2
-21%
|
2
-24%
|
(0)
N/A
|
(3)
-1 284%
|
(1)
+64%
|
(0)
+94%
|
(1)
-2 133%
|
(0)
+75%
|
(2)
-441%
|
(2)
-30%
|
(1)
+74%
|
(1)
-16%
|
1
N/A
|
(1)
N/A
|
2
N/A
|
1
-28%
|
2
+27%
|
8
+388%
|
6
-30%
|
(4)
N/A
|
(5)
-29%
|
(6)
-8%
|
(4)
+41%
|
(2)
+35%
|
(1)
+70%
|
7
N/A
|
4
-34%
|
2
-47%
|
0
-96%
|
(4)
N/A
|
(3)
+42%
|
(2)
+12%
|
(2)
-5%
|
0
N/A
|
(0)
N/A
|
(0)
-440%
|
0
N/A
|
(0)
N/A
|
(1)
-263%
|
(0)
+41%
|
(0)
+62%
|
0
N/A
|
5
+1 786%
|
3
-44%
|
1
-74%
|
(1)
N/A
|
(4)
-536%
|
(3)
+31%
|
(2)
+49%
|
1
N/A
|
(0)
N/A
|
0
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(0)
N/A
|
(1)
-214%
|
(2)
-76%
|
(4)
-134%
|
(6)
-60%
|
(7)
-14%
|
(8)
-16%
|
(7)
+7%
|
(8)
-10%
|
(9)
-16%
|
(8)
+14%
|
(6)
+28%
|
(4)
+24%
|
(2)
+58%
|
(1)
+26%
|
(2)
-67%
|
(2)
-4%
|
(3)
-10%
|
(3)
-4%
|
(4)
-54%
|
(6)
-53%
|
(7)
-12%
|
(9)
-20%
|
(6)
+29%
|
(5)
+27%
|
(4)
+4%
|
(4)
+6%
|
(9)
-128%
|
(10)
-11%
|
(11)
-9%
|
(14)
-21%
|
(12)
+15%
|
(14)
-18%
|
(15)
-11%
|
(11)
+32%
|
(4)
+64%
|
(2)
+47%
|
(1)
+35%
|
(1)
-3%
|
(2)
-32%
|
(1)
+25%
|
(1)
+8%
|
(1)
+6%
|
(1)
+31%
|
(2)
-110%
|
(3)
-74%
|
(4)
-41%
|
(5)
-24%
|
(6)
-14%
|
(5)
+11%
|
(5)
+5%
|
(4)
+21%
|
(2)
+42%
|
(2)
+2%
|
|