1911 Gold Corp
OTC:AUMBF
Cash Flow Statement
Cash Flow Statement
1911 Gold Corp
| Mar-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 |
(52)
|
(61)
|
(33)
|
(27)
|
(31)
|
(12)
|
(8)
|
(8)
|
(6)
|
(7)
|
(6)
|
(7)
|
(5)
|
(7)
|
(9)
|
(9)
|
(12)
|
(12)
|
(11)
|
(7)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(5)
|
(8)
|
(10)
|
(15)
|
|
| Depreciation & Amortization |
6
|
5
|
5
|
4
|
5
|
4
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
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
|
|
| Other Non-Cash Items |
39
|
47
|
17
|
14
|
14
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(0)
|
(0)
|
(0)
|
1
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(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
|
|
| Change in Working Capital |
(5)
|
(5)
|
1
|
1
|
1
|
5
|
2
|
2
|
0
|
1
|
(0)
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
2
|
2
|
(0)
|
(1)
|
(2)
|
(2)
|
(1)
|
(0)
|
1
|
1
|
|
| Cash from Operating Activities |
(12)
N/A
|
(14)
-12%
|
(10)
+24%
|
(8)
+18%
|
(11)
-31%
|
(3)
+74%
|
(3)
-1%
|
(3)
-13%
|
(4)
-17%
|
(4)
-7%
|
(4)
-5%
|
(5)
-25%
|
(5)
+17%
|
(5)
-10%
|
(7)
-48%
|
(6)
+19%
|
(9)
-47%
|
(10)
-20%
|
(9)
+11%
|
(6)
+32%
|
(2)
+74%
|
(1)
+20%
|
(3)
-92%
|
(3)
-23%
|
(4)
-40%
|
(4)
-1%
|
(6)
-29%
|
(9)
-49%
|
(10)
-11%
|
(13)
-37%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||
| Capital Expenditures |
(14)
|
(4)
|
(1)
|
(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
|
(1)
|
(1)
|
|
| Other Items |
0
|
0
|
(3)
|
0
|
1
|
0
|
3
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(14)
N/A
|
(4)
+73%
|
(3)
+14%
|
(0)
+94%
|
(0)
-138%
|
(1)
-75%
|
2
N/A
|
(0)
N/A
|
(0)
+51%
|
0
N/A
|
(0)
N/A
|
(0)
-119%
|
(0)
+4%
|
(0)
+15%
|
(0)
-120%
|
(0)
+26%
|
(0)
+15%
|
(0)
-13%
|
(0)
+89%
|
(0)
+97%
|
0
N/A
|
1
+482%
|
1
+7%
|
1
-10%
|
1
+25%
|
0
-68%
|
0
-19%
|
0
+34%
|
(1)
N/A
|
(1)
-69%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
10
|
10
|
14
|
14
|
4
|
4
|
0
|
0
|
5
|
5
|
5
|
5
|
0
|
8
|
8
|
8
|
8
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
6
|
10
|
10
|
11
|
10
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
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 |
24
|
11
|
4
|
2
|
2
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
|
| Cash from Financing Activities |
24
N/A
|
21
-11%
|
14
-33%
|
17
+21%
|
17
N/A
|
4
-76%
|
4
+1%
|
0
N/A
|
0
N/A
|
5
N/A
|
5
N/A
|
5
+0%
|
5
+2%
|
0
-98%
|
8
+8 443%
|
8
0%
|
8
-1%
|
8
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
4
N/A
|
0
N/A
|
0
N/A
|
6
N/A
|
10
+75%
|
10
+3%
|
10
+4%
|
23
+122%
|
|
| 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
|
|
| Net Change in Cash |
(3)
N/A
|
3
N/A
|
0
-92%
|
8
+2 743%
|
5
-35%
|
0
-94%
|
4
+967%
|
(4)
N/A
|
(4)
-9%
|
1
N/A
|
0
-53%
|
(1)
N/A
|
0
N/A
|
(5)
N/A
|
(0)
+99%
|
1
N/A
|
(1)
N/A
|
(3)
-130%
|
(9)
-192%
|
(6)
+32%
|
(1)
+76%
|
(0)
+83%
|
2
N/A
|
2
-28%
|
1
-57%
|
1
+95%
|
4
+189%
|
2
-56%
|
0
-79%
|
9
+2 151%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||
| Free Cash Flow |
(27)
N/A
|
(17)
+34%
|
(11)
+38%
|
(9)
+17%
|
(12)
-33%
|
(4)
+68%
|
(4)
+7%
|
(4)
-10%
|
(4)
-6%
|
(4)
0%
|
(4)
-5%
|
(6)
-27%
|
(5)
+16%
|
(5)
-8%
|
(8)
-48%
|
(6)
+20%
|
(9)
-45%
|
(11)
-20%
|
(9)
+13%
|
(6)
+32%
|
(2)
+74%
|
(1)
+20%
|
(3)
-92%
|
(3)
-27%
|
(5)
-39%
|
(5)
-1%
|
(6)
-28%
|
(9)
-46%
|
(10)
-17%
|
(14)
-39%
|
|