Goviex Uranium Inc
SWB:7GU
Cash Flow Statement
Cash Flow Statement
Goviex Uranium Inc
| 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 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(31)
|
(32)
|
(10)
|
(8)
|
(5)
|
(2)
|
(1)
|
(0)
|
(1)
|
(5)
|
(3)
|
(4)
|
(6)
|
(3)
|
(2)
|
(2)
|
(0)
|
(1)
|
(4)
|
(7)
|
(9)
|
(11)
|
(11)
|
(8)
|
(6)
|
(7)
|
(8)
|
(11)
|
(12)
|
(13)
|
(13)
|
(12)
|
(13)
|
(11)
|
(11)
|
(14)
|
(14)
|
(15)
|
(81)
|
(78)
|
(78)
|
(75)
|
(8)
|
|
| 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
|
|
| Stock-Based Compensation |
1
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Non-Cash Items |
26
|
26
|
4
|
3
|
1
|
(2)
|
(1)
|
(3)
|
(2)
|
1
|
(1)
|
0
|
2
|
(1)
|
(3)
|
(3)
|
(4)
|
(3)
|
1
|
3
|
5
|
7
|
7
|
5
|
3
|
3
|
3
|
3
|
2
|
(0)
|
(0)
|
1
|
1
|
3
|
2
|
2
|
4
|
4
|
70
|
68
|
67
|
66
|
1
|
|
| 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
|
8
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
1
|
0
|
0
|
|
| Change in Working Capital |
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
|
(4)
|
(7)
|
(8)
|
(8)
|
(3)
|
(1)
|
(1)
|
(1)
|
(2)
|
(0)
|
1
|
0
|
|
| Cash from Operating Activities |
(5)
N/A
|
(5)
-11%
|
(6)
-3%
|
(5)
+9%
|
(4)
+16%
|
(3)
+24%
|
(3)
+15%
|
(3)
-3%
|
(3)
-5%
|
(4)
-27%
|
(4)
-8%
|
(4)
+4%
|
(4)
-6%
|
(4)
+2%
|
(4)
-1%
|
(4)
-8%
|
(4)
+19%
|
(3)
+2%
|
(3)
0%
|
(3)
+1%
|
(4)
-19%
|
(4)
+5%
|
(4)
+9%
|
(3)
+1%
|
(4)
-5%
|
(4)
-9%
|
(6)
-38%
|
(8)
-39%
|
(9)
-21%
|
(13)
-34%
|
(13)
-6%
|
(16)
-17%
|
(19)
-20%
|
(16)
+12%
|
(17)
-2%
|
(15)
+12%
|
(11)
+24%
|
(12)
-11%
|
(12)
+2%
|
(12)
+4%
|
(11)
+6%
|
(8)
+23%
|
(7)
+18%
|
|
| 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
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
|
| Other Items |
3
|
3
|
3
|
3
|
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
|
1
|
1
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
3
N/A
|
3
N/A
|
3
N/A
|
3
N/A
|
0
-98%
|
0
+5%
|
1
+883%
|
1
N/A
|
1
-11%
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-14%
|
(0)
+7%
|
(0)
-260%
|
(0)
+24%
|
(0)
+5%
|
1
N/A
|
1
+28%
|
1
+1%
|
1
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
-32%
|
(0)
N/A
|
0
N/A
|
0
+196%
|
0
-15%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
1
|
0
|
0
|
1
|
1
|
0
|
3
|
3
|
6
|
6
|
4
|
5
|
6
|
5
|
10
|
10
|
6
|
6
|
3
|
3
|
3
|
4
|
2
|
5
|
5
|
13
|
14
|
12
|
17
|
8
|
11
|
10
|
12
|
12
|
19
|
19
|
21
|
0
|
10
|
10
|
0
|
0
|
8
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
(5)
|
(4)
|
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
|
|
| Other |
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
0
|
0
|
4
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
1
|
(1)
|
0
|
(2)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
|
| Cash from Financing Activities |
1
N/A
|
1
N/A
|
0
-98%
|
1
+6 700%
|
2
+34%
|
2
+0%
|
4
+119%
|
3
-34%
|
6
+118%
|
6
+14%
|
4
-33%
|
5
+4%
|
6
+24%
|
5
-14%
|
6
+21%
|
3
-49%
|
(1)
N/A
|
(0)
+50%
|
1
N/A
|
4
+200%
|
4
-13%
|
5
+35%
|
2
-59%
|
5
+173%
|
5
-1%
|
13
+143%
|
14
+7%
|
12
-17%
|
16
+42%
|
8
-50%
|
11
+36%
|
11
-6%
|
11
+9%
|
10
-11%
|
17
+62%
|
16
-3%
|
20
+23%
|
20
N/A
|
10
-52%
|
10
+0%
|
0
N/A
|
0
N/A
|
7
N/A
|
|
| 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)
|
(1)
|
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 |
(0)
N/A
|
(1)
-179%
|
(2)
-169%
|
(0)
+84%
|
(3)
-669%
|
(2)
+38%
|
2
N/A
|
0
-92%
|
3
+2 624%
|
3
+1%
|
0
-90%
|
1
+100%
|
2
+149%
|
1
-42%
|
2
+99%
|
(1)
N/A
|
(5)
-298%
|
(4)
+10%
|
(3)
+41%
|
0
N/A
|
(0)
N/A
|
1
N/A
|
(1)
N/A
|
2
N/A
|
2
-17%
|
9
+422%
|
9
-8%
|
4
-54%
|
7
+81%
|
(5)
N/A
|
(3)
+43%
|
(6)
-116%
|
(6)
-11%
|
(5)
+20%
|
1
N/A
|
3
+120%
|
9
+189%
|
7
-15%
|
(3)
N/A
|
(2)
+25%
|
(11)
-419%
|
(8)
+26%
|
0
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(5)
N/A
|
(5)
-11%
|
(6)
-3%
|
(5)
+9%
|
(4)
+16%
|
(3)
+24%
|
(3)
+15%
|
(3)
-3%
|
(3)
-5%
|
(4)
-27%
|
(4)
-8%
|
(4)
+4%
|
(4)
-6%
|
(4)
+2%
|
(4)
-1%
|
(4)
-8%
|
(4)
+19%
|
(3)
+2%
|
(3)
0%
|
(3)
+1%
|
(4)
-19%
|
(4)
+5%
|
(4)
+9%
|
(3)
+1%
|
(4)
-5%
|
(4)
-9%
|
(6)
-40%
|
(8)
-39%
|
(9)
-21%
|
(13)
-36%
|
(14)
-5%
|
(16)
-16%
|
(19)
-20%
|
(16)
+13%
|
(17)
-2%
|
(15)
+12%
|
(11)
+24%
|
(12)
-11%
|
(12)
+2%
|
(12)
+4%
|
(11)
+6%
|
(8)
+24%
|
(7)
+16%
|
|