
Amerigo Resources Ltd
TSX:ARG

Cash Flow Statement
Cash Flow Statement
Amerigo Resources Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
(14)
|
(8)
|
(11)
|
(17)
|
(17)
|
(19)
|
(15)
|
(8)
|
(4)
|
(3)
|
8
|
8
|
11
|
15
|
8
|
11
|
8
|
(1)
|
(5)
|
(9)
|
(12)
|
(9)
|
(2)
|
6
|
21
|
36
|
39
|
40
|
44
|
28
|
15
|
4
|
(2)
|
(1)
|
(2)
|
3
|
(1)
|
12
|
21
|
19
|
18
|
|
Depreciation & Amortization |
8
|
7
|
7
|
7
|
8
|
10
|
12
|
13
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
15
|
16
|
16
|
17
|
17
|
18
|
18
|
18
|
18
|
17
|
17
|
17
|
18
|
19
|
19
|
20
|
20
|
20
|
20
|
20
|
20
|
21
|
22
|
23
|
23
|
23
|
|
Change in Deffered Taxes |
8
|
8
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
(2)
|
(3)
|
(3)
|
(7)
|
(5)
|
(3)
|
0
|
8
|
10
|
8
|
10
|
6
|
2
|
2
|
(2)
|
(4)
|
(3)
|
(2)
|
(5)
|
(4)
|
(3)
|
(4)
|
(5)
|
(3)
|
|
Other Non-Cash Items |
10
|
2
|
5
|
3
|
2
|
3
|
1
|
2
|
2
|
5
|
4
|
3
|
1
|
(1)
|
1
|
1
|
3
|
3
|
3
|
5
|
2
|
5
|
3
|
5
|
7
|
4
|
6
|
1
|
1
|
0
|
1
|
12
|
13
|
12
|
13
|
3
|
3
|
5
|
2
|
10
|
10
|
|
Cash Taxes Paid |
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
2
|
4
|
4
|
3
|
3
|
3
|
4
|
3
|
3
|
1
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
9
|
10
|
11
|
13
|
8
|
7
|
7
|
6
|
5
|
9
|
10
|
10
|
|
Cash Interest Paid |
0
|
0
|
1
|
2
|
2
|
4
|
3
|
4
|
4
|
3
|
0
|
5
|
7
|
7
|
8
|
4
|
4
|
4
|
5
|
4
|
4
|
3
|
3
|
3
|
3
|
5
|
4
|
0
|
3
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
|
Change in Working Capital |
(9)
|
(13)
|
(19)
|
(21)
|
(3)
|
8
|
21
|
10
|
13
|
7
|
(7)
|
6
|
7
|
0
|
8
|
(1)
|
(11)
|
2
|
(2)
|
(0)
|
9
|
(0)
|
6
|
(9)
|
(4)
|
2
|
10
|
24
|
17
|
19
|
(2)
|
(11)
|
(7)
|
(11)
|
(12)
|
(2)
|
(13)
|
(6)
|
6
|
13
|
8
|
|
Cash from Operating Activities |
3
N/A
|
(3)
N/A
|
(15)
-361%
|
(26)
-74%
|
(8)
+70%
|
4
N/A
|
21
+463%
|
19
-6%
|
25
+31%
|
25
-3%
|
20
-20%
|
33
+66%
|
35
+6%
|
30
-13%
|
33
+9%
|
27
-17%
|
16
-40%
|
17
+7%
|
11
-39%
|
10
-9%
|
10
+1%
|
8
-19%
|
22
+177%
|
20
-10%
|
49
+149%
|
70
+42%
|
80
+14%
|
94
+17%
|
87
-7%
|
68
-22%
|
36
-47%
|
24
-35%
|
20
-13%
|
18
-11%
|
17
-6%
|
20
+18%
|
7
-67%
|
30
+352%
|
48
+60%
|
60
+25%
|
57
-4%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(17)
|
(32)
|
(45)
|
(52)
|
(47)
|
(32)
|
(18)
|
(8)
|
(5)
|
(5)
|
(9)
|
(15)
|
(25)
|
(32)
|
(38)
|
(35)
|
(28)
|
(21)
|
(15)
|
(10)
|
(7)
|
(6)
|
(1)
|
(3)
|
(3)
|
(3)
|
(8)
|
(12)
|
(14)
|
(16)
|
(12)
|
(10)
|
(12)
|
(14)
|
(17)
|
(17)
|
(14)
|
(12)
|
(9)
|
(9)
|
(14)
|
|
Other Items |
0
|
(0)
|
(1)
|
(2)
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
0
|
4
|
4
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
|
Cash from Investing Activities |
(17)
N/A
|
(32)
-88%
|
(46)
-42%
|
(54)
-19%
|
(49)
+9%
|
(34)
+32%
|
(19)
+42%
|
(8)
+57%
|
(5)
+39%
|
(5)
+3%
|
(9)
-80%
|
(15)
-65%
|
(25)
-67%
|
(32)
-32%
|
(38)
-18%
|
(36)
+6%
|
(29)
+20%
|
(21)
+26%
|
(15)
+29%
|
(11)
+30%
|
(8)
+27%
|
(6)
+22%
|
(2)
+72%
|
(3)
-59%
|
1
N/A
|
1
-3%
|
(5)
N/A
|
(8)
-78%
|
(14)
-70%
|
(16)
-16%
|
(12)
+26%
|
(10)
+17%
|
(12)
-20%
|
(14)
-15%
|
(17)
-25%
|
(17)
+0%
|
(14)
+19%
|
(12)
+10%
|
(10)
+18%
|
(9)
+7%
|
(15)
-61%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
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
|
(9)
|
(12)
|
(21)
|
(21)
|
(12)
|
(11)
|
(3)
|
(3)
|
(3)
|
(1)
|
(0)
|
(0)
|
(2)
|
(3)
|
|
Net Issuance of Debt |
22
|
43
|
63
|
73
|
55
|
27
|
9
|
(5)
|
(9)
|
(9)
|
(10)
|
(8)
|
(5)
|
3
|
7
|
4
|
0
|
(9)
|
(18)
|
(14)
|
(18)
|
(10)
|
(12)
|
(11)
|
(13)
|
(23)
|
(20)
|
(25)
|
(19)
|
(12)
|
(10)
|
(8)
|
(8)
|
(9)
|
(9)
|
(5)
|
(7)
|
(6)
|
(6)
|
(10)
|
(8)
|
|
Cash Paid for Dividends |
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
|
(3)
|
(7)
|
(11)
|
(15)
|
(16)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(19)
|
(19)
|
(19)
|
|
Other |
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
|
0
|
0
|
0
|
(2)
|
(1)
|
(3)
|
(3)
|
(0)
|
(0)
|
(1)
|
2
|
3
|
|
Cash from Financing Activities |
22
N/A
|
43
+93%
|
63
+47%
|
73
+15%
|
55
-24%
|
27
-52%
|
9
-65%
|
(5)
N/A
|
(9)
-93%
|
(9)
+3%
|
(10)
-11%
|
(8)
+21%
|
(5)
+37%
|
3
N/A
|
7
+118%
|
4
-45%
|
1
-85%
|
(8)
N/A
|
(17)
-104%
|
(13)
+24%
|
(18)
-35%
|
(10)
+46%
|
(11)
-20%
|
(11)
+7%
|
(13)
-20%
|
(23)
-80%
|
(20)
+13%
|
(38)
-87%
|
(38)
-2%
|
(44)
-16%
|
(46)
-4%
|
(36)
+22%
|
(36)
+0%
|
(27)
+24%
|
(29)
-6%
|
(25)
+14%
|
(22)
+10%
|
(20)
+9%
|
(26)
-26%
|
(29)
-15%
|
(27)
+7%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(2)
|
(2)
|
(3)
|
(2)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
0
|
(1)
|
(2)
|
(2)
|
(3)
|
(1)
|
0
|
(0)
|
1
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
|
Net Change in Cash |
6
N/A
|
5
-10%
|
(0)
N/A
|
(9)
-3 211%
|
(2)
+74%
|
(4)
-51%
|
11
N/A
|
7
-38%
|
11
+65%
|
11
-2%
|
2
-85%
|
12
+607%
|
7
-42%
|
1
-82%
|
1
-49%
|
(6)
N/A
|
(13)
-115%
|
(13)
+2%
|
(22)
-67%
|
(14)
+35%
|
(16)
-13%
|
(8)
+51%
|
9
N/A
|
7
-22%
|
38
+450%
|
48
+27%
|
54
+13%
|
46
-16%
|
32
-29%
|
4
-87%
|
(23)
N/A
|
(22)
+5%
|
(27)
-24%
|
(21)
+21%
|
(29)
-34%
|
(22)
+25%
|
(30)
-40%
|
(3)
+90%
|
12
N/A
|
20
+64%
|
14
-29%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(14)
N/A
|
(35)
-141%
|
(60)
-72%
|
(79)
-31%
|
(55)
+30%
|
(29)
+48%
|
2
N/A
|
11
+392%
|
20
+83%
|
20
-3%
|
11
-45%
|
18
+66%
|
10
-43%
|
(2)
N/A
|
(5)
-129%
|
(8)
-51%
|
(12)
-47%
|
(3)
+72%
|
(4)
-18%
|
(0)
+92%
|
3
N/A
|
2
-6%
|
21
+776%
|
17
-19%
|
46
+173%
|
67
+45%
|
72
+7%
|
82
+14%
|
73
-11%
|
52
-29%
|
24
-53%
|
14
-43%
|
9
-37%
|
5
-46%
|
0
-96%
|
3
+1 764%
|
(7)
N/A
|
18
N/A
|
38
+117%
|
51
+33%
|
43
-16%
|