Blue Lagoon Resources Inc
OTC:BLAGF
Cash Flow Statement
Cash Flow Statement
Blue Lagoon Resources Inc
| Nov-2019 | 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 |
(1)
|
(1)
|
(3)
|
(5)
|
(6)
|
(8)
|
(8)
|
(9)
|
(16)
|
(14)
|
(14)
|
(14)
|
(12)
|
(13)
|
(12)
|
(10)
|
(4)
|
(3)
|
(2)
|
(3)
|
(3)
|
(4)
|
(7)
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
3
|
|
| Other Non-Cash Items |
0
|
0
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
6
|
5
|
4
|
4
|
4
|
5
|
6
|
6
|
2
|
1
|
1
|
2
|
2
|
2
|
3
|
|
| Change in Working Capital |
0
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
(0)
|
1
|
1
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
1
|
|
| Cash from Operating Activities |
(1)
N/A
|
(1)
-107%
|
(3)
-210%
|
(5)
-53%
|
(8)
-51%
|
(9)
-19%
|
(9)
-4%
|
(10)
-6%
|
(9)
+7%
|
(9)
0%
|
(9)
+5%
|
(9)
-1%
|
(9)
+1%
|
(7)
+18%
|
(6)
+21%
|
(3)
+42%
|
(2)
+40%
|
(2)
+8%
|
(2)
+17%
|
(1)
+9%
|
(2)
-18%
|
(3)
-60%
|
(2)
+14%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
|
| Other Items |
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 |
(0)
N/A
|
(0)
-30%
|
(0)
+14%
|
(0)
+63%
|
(0)
+91%
|
0
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
-70%
|
(0)
-189%
|
(0)
+31%
|
(0)
N/A
|
(0)
-9%
|
0
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
-200%
|
(0)
N/A
|
(0)
N/A
|
(0)
-180%
|
(1)
-274%
|
(1)
-85%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||
| Net Issuance of Common Stock |
1
|
0
|
8
|
10
|
10
|
11
|
12
|
9
|
15
|
16
|
8
|
8
|
2
|
0
|
1
|
1
|
2
|
0
|
0
|
2
|
2
|
6
|
5
|
|
| 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
|
|
| Other |
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
1
N/A
|
1
+3%
|
8
+637%
|
10
+16%
|
10
+2%
|
11
+9%
|
12
+8%
|
9
-21%
|
15
+59%
|
15
+5%
|
7
-53%
|
7
-1%
|
2
-78%
|
(0)
N/A
|
0
N/A
|
0
+13%
|
2
+256%
|
0
N/A
|
0
N/A
|
2
N/A
|
2
+47%
|
6
+132%
|
5
-8%
|
|
| Change in Cash | ||||||||||||||||||||||||
| Net Change in Cash |
0
N/A
|
(0)
N/A
|
5
N/A
|
5
-6%
|
2
-51%
|
2
-23%
|
2
+17%
|
(1)
N/A
|
5
N/A
|
6
+7%
|
(2)
N/A
|
(2)
-9%
|
(8)
-261%
|
(7)
+4%
|
(5)
+27%
|
(3)
+47%
|
(0)
+92%
|
(0)
+45%
|
(0)
-141%
|
0
N/A
|
1
+189%
|
2
+279%
|
1
-34%
|
|
| Free Cash Flow | ||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(1)
-88%
|
(3)
-173%
|
(5)
-48%
|
(8)
-50%
|
(9)
-18%
|
(9)
-4%
|
(10)
-6%
|
(9)
+7%
|
(10)
-4%
|
(9)
+5%
|
(9)
-1%
|
(9)
+1%
|
(7)
+21%
|
(6)
+20%
|
(3)
+42%
|
(2)
+39%
|
(2)
+11%
|
(2)
+13%
|
(1)
+9%
|
(2)
-28%
|
(3)
-84%
|
(4)
-11%
|
|