Silkroad Nickel Ltd
SGX:STP
Cash Flow Statement
Cash Flow Statement
Silkroad Nickel Ltd
| Mar-2011 | Jun-2011 | 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-2019 | Sep-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(6)
|
(6)
|
1
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(9)
|
(10)
|
(9)
|
(8)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
(4)
|
(5)
|
(5)
|
(6)
|
(4)
|
1
|
1
|
(4)
|
(1)
|
3
|
9
|
|
| Depreciation & Amortization |
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Non-Cash Items |
6
|
7
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
8
|
8
|
7
|
7
|
1
|
1
|
0
|
(2)
|
(3)
|
(3)
|
(2)
|
0
|
0
|
0
|
(0)
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
0
|
1
|
1
|
1
|
1
|
3
|
3
|
|
| 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
|
1
|
1
|
|
| 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
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(2)
|
0
|
(1)
|
(2)
|
(1)
|
(1)
|
1
|
4
|
4
|
2
|
2
|
(1)
|
0
|
(1)
|
(1)
|
1
|
(0)
|
(2)
|
(3)
|
(0)
|
(0)
|
2
|
3
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
1
|
(2)
|
(1)
|
(1)
|
(2)
|
(0)
|
(5)
|
(4)
|
1
|
(2)
|
(5)
|
(7)
|
|
| Cash from Operating Activities |
1
N/A
|
2
+251%
|
2
-26%
|
0
-93%
|
1
+427%
|
1
+119%
|
3
+113%
|
5
+71%
|
4
-3%
|
3
-40%
|
2
-30%
|
(1)
N/A
|
(0)
+23%
|
(1)
-222%
|
(0)
+84%
|
1
N/A
|
1
+2%
|
(2)
N/A
|
(6)
-272%
|
(6)
+11%
|
(6)
-3%
|
(2)
+62%
|
1
N/A
|
(1)
N/A
|
(1)
-16%
|
(1)
+37%
|
1
N/A
|
2
+96%
|
2
+37%
|
2
+16%
|
(2)
N/A
|
(3)
-29%
|
(4)
-29%
|
(5)
-24%
|
(3)
+42%
|
(2)
+34%
|
(1)
+42%
|
(1)
-19%
|
(1)
+1%
|
2
N/A
|
7
+222%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
3
|
4
|
4
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(3)
|
(6)
|
(6)
|
(6)
|
(4)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(2)
|
(5)
|
|
| Other Items |
(6)
|
(5)
|
(5)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
10
|
10
|
10
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
9
|
0
|
0
|
9
|
(0)
|
(0)
|
0
|
0
|
(1)
|
0
|
|
| Cash from Investing Activities |
(2)
N/A
|
(2)
+37%
|
(1)
+23%
|
(0)
+62%
|
(0)
+50%
|
0
N/A
|
(0)
N/A
|
(0)
-2 000%
|
(0)
-10%
|
(0)
-9%
|
(0)
-4%
|
0
N/A
|
0
+13%
|
0
N/A
|
0
-78%
|
(0)
N/A
|
(0)
-38%
|
(0)
+17%
|
(2)
-591%
|
5
N/A
|
5
-2%
|
5
-1%
|
7
+52%
|
0
N/A
|
0
N/A
|
0
N/A
|
(1)
N/A
|
(1)
-13%
|
(1)
0%
|
(1)
-20%
|
8
N/A
|
8
-7%
|
8
0%
|
7
-4%
|
(1)
N/A
|
(1)
+38%
|
(1)
+25%
|
(0)
+100%
|
0
N/A
|
(3)
N/A
|
(6)
-81%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
|
| 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
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(4)
|
(4)
|
(2)
|
2
|
2
|
1
|
0
|
2
|
11
|
9
|
|
| Other |
0
|
0
|
(2)
|
(2)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(3)
|
(3)
|
(11)
|
0
|
(9)
|
(9)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
1
|
|
| Cash from Financing Activities |
0
N/A
|
0
N/A
|
(2)
N/A
|
(2)
+37%
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
1
N/A
|
1
N/A
|
1
+6%
|
0
N/A
|
0
N/A
|
0
N/A
|
(1)
N/A
|
0
N/A
|
(3)
N/A
|
(3)
-5%
|
(11)
-212%
|
0
N/A
|
(9)
N/A
|
(9)
+2%
|
0
N/A
|
0
N/A
|
0
N/A
|
(1)
N/A
|
(1)
-55%
|
(2)
-31%
|
(2)
-15%
|
(5)
-155%
|
(4)
+6%
|
(4)
+18%
|
(2)
+44%
|
3
N/A
|
3
-14%
|
1
-46%
|
1
-11%
|
1
+2%
|
11
+715%
|
10
-7%
|
|
| 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
|
1
|
(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
|
(0)
+90%
|
(2)
-665%
|
(2)
+7%
|
(1)
+37%
|
(0)
+89%
|
3
N/A
|
4
+64%
|
4
-4%
|
3
-19%
|
3
-24%
|
1
-75%
|
1
+27%
|
(1)
N/A
|
(0)
+86%
|
(0)
-98%
|
(1)
-84%
|
(5)
-769%
|
(12)
-114%
|
(12)
-3%
|
(12)
+1%
|
(7)
+45%
|
(1)
+87%
|
(1)
+20%
|
(1)
-16%
|
(1)
+38%
|
(1)
-14%
|
(0)
+43%
|
(0)
+60%
|
(0)
-23%
|
1
N/A
|
0
-99%
|
(0)
N/A
|
0
N/A
|
(1)
N/A
|
(0)
+98%
|
(0)
-974%
|
(0)
+88%
|
0
N/A
|
9
+4 324%
|
11
+13%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
4
N/A
|
6
+65%
|
6
-4%
|
(0)
N/A
|
0
N/A
|
2
+230%
|
3
+91%
|
4
+47%
|
4
-4%
|
2
-43%
|
2
-34%
|
(1)
N/A
|
(1)
+22%
|
(2)
-182%
|
(1)
+62%
|
1
N/A
|
1
-10%
|
(2)
N/A
|
(9)
-306%
|
(12)
-33%
|
(12)
+1%
|
(8)
+31%
|
(3)
+67%
|
(1)
+74%
|
(1)
-16%
|
(1)
+37%
|
1
N/A
|
1
+126%
|
2
+47%
|
2
+12%
|
(3)
N/A
|
(5)
-37%
|
(5)
-20%
|
(7)
-23%
|
(4)
+38%
|
(3)
+36%
|
(2)
+37%
|
(1)
+16%
|
(1)
+15%
|
0
N/A
|
2
+4 076%
|
|