Fortress Minerals Ltd
SGX:OAJ
Cash Flow Statement
Cash Flow Statement
Fortress Minerals Ltd
| May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | May-2024 | Aug-2024 | Nov-2024 | Feb-2025 | May-2025 | Aug-2025 | Nov-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||
| Net Income |
7
|
9
|
10
|
10
|
11
|
14
|
19
|
23
|
30
|
27
|
25
|
19
|
15
|
17
|
17
|
18
|
15
|
15
|
14
|
14
|
14
|
14
|
13
|
10
|
11
|
8
|
11
|
|
| Depreciation & Amortization |
0
|
1
|
1
|
3
|
3
|
4
|
4
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
6
|
6
|
6
|
6
|
6
|
5
|
5
|
5
|
5
|
6
|
|
| Other Non-Cash Items |
1
|
1
|
1
|
1
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
3
|
4
|
4
|
2
|
1
|
1
|
(0)
|
1
|
2
|
1
|
2
|
2
|
|
| Cash Taxes Paid |
1
|
2
|
2
|
2
|
2
|
3
|
3
|
4
|
5
|
5
|
7
|
6
|
6
|
6
|
5
|
5
|
6
|
6
|
6
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Change in Working Capital |
(2)
|
1
|
2
|
(4)
|
(2)
|
(15)
|
(10)
|
(11)
|
(10)
|
(1)
|
(5)
|
(0)
|
(0)
|
(0)
|
(3)
|
(4)
|
(7)
|
(9)
|
(6)
|
(7)
|
(1)
|
(2)
|
(7)
|
(5)
|
(9)
|
(8)
|
(6)
|
|
| Cash from Operating Activities |
7
N/A
|
12
+88%
|
14
+13%
|
9
-34%
|
11
+23%
|
3
-72%
|
13
+317%
|
16
+18%
|
23
+49%
|
30
+27%
|
24
-18%
|
23
-7%
|
19
-15%
|
22
+14%
|
21
-4%
|
23
+7%
|
17
-24%
|
15
-10%
|
15
0%
|
15
-5%
|
20
+39%
|
17
-18%
|
11
-34%
|
13
+19%
|
8
-38%
|
8
-7%
|
13
+72%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||
| Capital Expenditures |
(7)
|
(8)
|
(10)
|
(6)
|
(5)
|
(3)
|
(3)
|
(4)
|
(4)
|
(13)
|
(14)
|
(15)
|
(20)
|
(11)
|
(10)
|
(9)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(5)
|
(4)
|
(3)
|
(3)
|
(4)
|
(6)
|
|
| Other Items |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
(30)
|
(30)
|
(30)
|
(21)
|
0
|
0
|
(0)
|
(1)
|
(5)
|
(6)
|
(5)
|
(0)
|
3
|
4
|
4
|
1
|
2
|
(0)
|
(1)
|
|
| Cash from Investing Activities |
(7)
N/A
|
(8)
-5%
|
(10)
-24%
|
(6)
+35%
|
(5)
+23%
|
(3)
+33%
|
(3)
+21%
|
(13)
-404%
|
(34)
-164%
|
(43)
-28%
|
(44)
-2%
|
(36)
+18%
|
(20)
+45%
|
(11)
+43%
|
(10)
+8%
|
(10)
+2%
|
(11)
-5%
|
(11)
-4%
|
(10)
+7%
|
(6)
+44%
|
(3)
+47%
|
(1)
+73%
|
0
N/A
|
(2)
N/A
|
(1)
+70%
|
(4)
-538%
|
(8)
-88%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
11
|
11
|
11
|
11
|
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)
|
(1)
|
(1)
|
(1)
|
20
|
20
|
19
|
17
|
(6)
|
(7)
|
(10)
|
(9)
|
(10)
|
(10)
|
(9)
|
(10)
|
(10)
|
(10)
|
(9)
|
(8)
|
(4)
|
(2)
|
0
|
|
| Cash Paid for Dividends |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(4)
|
(4)
|
(4)
|
0
|
(3)
|
(3)
|
(3)
|
0
|
(3)
|
(3)
|
(3)
|
0
|
(2)
|
(2)
|
(2)
|
0
|
(2)
|
(2)
|
|
| Other |
(1)
|
(1)
|
(2)
|
(4)
|
(5)
|
(8)
|
(6)
|
(5)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
5
|
5
|
5
|
6
|
(1)
|
(1)
|
(1)
|
1
|
1
|
1
|
2
|
|
| Cash from Financing Activities |
10
N/A
|
10
+3%
|
7
-27%
|
6
-23%
|
(6)
N/A
|
(10)
-52%
|
(7)
+24%
|
(6)
+20%
|
13
N/A
|
14
+5%
|
13
-4%
|
10
-21%
|
(9)
N/A
|
(11)
-28%
|
(14)
-24%
|
(13)
+2%
|
(7)
+45%
|
(8)
-9%
|
(7)
+11%
|
(7)
0%
|
(14)
-91%
|
(13)
+5%
|
(12)
+6%
|
(9)
+25%
|
(5)
+44%
|
(3)
+49%
|
(0)
+98%
|
|
| 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
|
1
|
|
| Net Change in Cash |
9
N/A
|
14
+62%
|
11
-21%
|
8
-28%
|
(0)
N/A
|
(10)
-2 573%
|
4
N/A
|
(2)
N/A
|
3
N/A
|
1
-85%
|
(6)
N/A
|
(3)
+51%
|
(9)
-207%
|
(0)
+96%
|
(3)
-781%
|
(1)
+61%
|
(1)
+5%
|
(4)
-202%
|
(2)
+44%
|
2
N/A
|
4
+102%
|
3
-15%
|
(1)
N/A
|
2
N/A
|
3
+32%
|
1
-61%
|
6
+430%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
5
N/A
|
4
-8%
|
3
-33%
|
6
+123%
|
(0)
N/A
|
11
N/A
|
12
+12%
|
20
+65%
|
16
-17%
|
11
-36%
|
7
-30%
|
(1)
N/A
|
11
N/A
|
11
+0%
|
14
+30%
|
12
-13%
|
10
-14%
|
10
-2%
|
9
-9%
|
15
+62%
|
12
-21%
|
7
-40%
|
10
+41%
|
5
-46%
|
4
-33%
|
7
+91%
|
|