Avalon Advanced Materials Inc
TSX:AVL
Cash Flow Statement
Cash Flow Statement
Avalon Advanced Materials Inc
| Nov-2002 | Feb-2003 | May-2003 | Aug-2003 | Nov-2003 | Feb-2004 | May-2004 | Aug-2004 | Nov-2004 | Feb-2005 | May-2005 | Aug-2005 | Nov-2005 | Feb-2006 | May-2006 | Aug-2006 | Nov-2006 | Feb-2007 | May-2007 | Aug-2007 | Nov-2007 | Feb-2008 | May-2008 | Aug-2008 | Nov-2008 | Feb-2009 | May-2009 | Aug-2009 | Nov-2009 | Feb-2010 | May-2010 | Aug-2010 | Nov-2010 | Feb-2011 | May-2011 | Aug-2011 | Nov-2011 | Feb-2012 | May-2012 | Aug-2012 | Nov-2012 | Feb-2013 | May-2013 | Aug-2013 | Nov-2013 | Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | 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 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
4
|
6
|
7
|
6
|
6
|
5
|
4
|
2
|
2
|
1
|
1
|
2
|
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
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| 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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
|
| Cash from Operating Activities |
(0)
N/A
|
(0)
+29%
|
(0)
+28%
|
(0)
+24%
|
(0)
+19%
|
(0)
-246%
|
(1)
-11%
|
(1)
-10%
|
(1)
-4%
|
(0)
+56%
|
(0)
N/A
|
(0)
+32%
|
(0)
-65%
|
(0)
-43%
|
(0)
-23%
|
(1)
-43%
|
(1)
-3%
|
(1)
+4%
|
(1)
-13%
|
(1)
-6%
|
(1)
N/A
|
(1)
-61%
|
(2)
-21%
|
(2)
-12%
|
(2)
-16%
|
(2)
+9%
|
(2)
+7%
|
(2)
-4%
|
(2)
+7%
|
(2)
-26%
|
(2)
-9%
|
(2)
-3%
|
(3)
-25%
|
(3)
-6%
|
(4)
-16%
|
(4)
-14%
|
(4)
-3%
|
(5)
-6%
|
(5)
-3%
|
(5)
-7%
|
(5)
-7%
|
(6)
-3%
|
(6)
-4%
|
(6)
-1%
|
(6)
-2%
|
(6)
+2%
|
(6)
+5%
|
(5)
+6%
|
(5)
+9%
|
(4)
+8%
|
(4)
+8%
|
(4)
+6%
|
(4)
+6%
|
(3)
+8%
|
(3)
-2%
|
(3)
+4%
|
(3)
+5%
|
(3)
+5%
|
(3)
+3%
|
(3)
+4%
|
(3)
+2%
|
(3)
-5%
|
(3)
+7%
|
(3)
+2%
|
(2)
+11%
|
(2)
+12%
|
(2)
+12%
|
(2)
-28%
|
(3)
-11%
|
(2)
+2%
|
(3)
-10%
|
(2)
+30%
|
(2)
+15%
|
(2)
-13%
|
(2)
-2%
|
(2)
-7%
|
(2)
-8%
|
(2)
+8%
|
(2)
-7%
|
(2)
-14%
|
(3)
-4%
|
(3)
-13%
|
(3)
+10%
|
(3)
-1%
|
(3)
-9%
|
(3)
-5%
|
(4)
-27%
|
(4)
-7%
|
(5)
-12%
|
(5)
-8%
|
(4)
+15%
|
(4)
+15%
|
(3)
+17%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(10)
|
(12)
|
(14)
|
(15)
|
(16)
|
(17)
|
(17)
|
(20)
|
(22)
|
(26)
|
(29)
|
(33)
|
(31)
|
(26)
|
(22)
|
(14)
|
(12)
|
(11)
|
(10)
|
(8)
|
(7)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(12)
|
(12)
|
(10)
|
(10)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
|
| Other Items |
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
|
0
|
0
|
0
|
(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
|
0
|
0
|
0
|
3
|
5
|
5
|
5
|
2
|
(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 |
(1)
N/A
|
(0)
+52%
|
(0)
+58%
|
(0)
+18%
|
(0)
-56%
|
(0)
-14%
|
(0)
-25%
|
(0)
-35%
|
(0)
+11%
|
(0)
-17%
|
(0)
-11%
|
(0)
+3%
|
(0)
-60%
|
(1)
-10%
|
(1)
-17%
|
(1)
-56%
|
(1)
-9%
|
(1)
-12%
|
(2)
-33%
|
(2)
-47%
|
(3)
-32%
|
(4)
-21%
|
(5)
-39%
|
(6)
-18%
|
(7)
-15%
|
(7)
+0%
|
(7)
0%
|
(7)
+3%
|
(8)
-20%
|
(10)
-21%
|
(12)
-25%
|
(13)
-10%
|
(15)
-10%
|
(17)
-15%
|
(18)
-4%
|
(17)
+2%
|
(20)
-15%
|
(21)
-7%
|
(25)
-16%
|
(29)
-17%
|
(33)
-16%
|
(31)
+8%
|
(26)
+16%
|
(22)
+14%
|
(14)
+37%
|
(12)
+11%
|
(11)
+9%
|
(10)
+12%
|
(8)
+17%
|
(7)
+15%
|
(5)
+29%
|
(4)
+14%
|
(4)
+8%
|
(4)
-11%
|
(4)
+1%
|
(4)
+15%
|
(3)
+25%
|
(2)
+24%
|
(2)
-10%
|
(2)
+1%
|
(2)
+8%
|
(2)
-9%
|
(2)
+2%
|
(2)
-3%
|
(2)
+10%
|
(2)
+16%
|
(1)
+38%
|
2
N/A
|
4
+72%
|
4
+1%
|
4
-2%
|
1
-73%
|
(1)
N/A
|
(0)
+36%
|
(1)
-215%
|
(1)
-29%
|
(2)
-12%
|
(2)
-6%
|
(1)
+40%
|
(1)
+12%
|
(1)
-55%
|
(2)
-58%
|
(3)
-29%
|
(12)
-330%
|
(12)
-2%
|
(10)
+13%
|
(10)
+6%
|
(1)
+94%
|
0
N/A
|
(0)
N/A
|
(0)
-20%
|
(0)
-27%
|
(1)
-70%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
4
|
3
|
3
|
3
|
2
|
3
|
3
|
18
|
17
|
17
|
17
|
1
|
2
|
2
|
4
|
20
|
19
|
18
|
17
|
38
|
41
|
41
|
85
|
49
|
46
|
45
|
2
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
11
|
11
|
15
|
18
|
7
|
7
|
5
|
3
|
3
|
4
|
4
|
4
|
5
|
5
|
6
|
4
|
4
|
4
|
2
|
2
|
1
|
0
|
0
|
0
|
1
|
0
|
1
|
2
|
1
|
0
|
2
|
2
|
2
|
2
|
3
|
2
|
12
|
12
|
11
|
11
|
0
|
1
|
0
|
0
|
0
|
17
|
|
| 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
|
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
|
(0)
|
(0)
|
(0)
|
(0)
|
3
|
(0)
|
3
|
3
|
(0)
|
6
|
3
|
3
|
3
|
(0)
|
2
|
2
|
2
|
4
|
2
|
6
|
6
|
3
|
4
|
(1)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
3
|
4
|
5
|
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
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
0
N/A
|
0
-62%
|
0
N/A
|
0
+160%
|
0
N/A
|
1
+327%
|
1
N/A
|
1
-14%
|
1
N/A
|
0
-80%
|
0
+137%
|
1
+44%
|
1
+51%
|
4
+261%
|
3
-5%
|
3
-3%
|
3
+4%
|
2
-27%
|
3
+2%
|
3
+5%
|
18
+577%
|
17
-4%
|
17
0%
|
17
-1%
|
1
-93%
|
2
+43%
|
2
+51%
|
4
+61%
|
20
+414%
|
19
-7%
|
18
-4%
|
17
-7%
|
38
+128%
|
41
+6%
|
41
+1%
|
85
+107%
|
48
-44%
|
46
-5%
|
45
-2%
|
1
-97%
|
1
-47%
|
1
-7%
|
1
+31%
|
0
-76%
|
4
+1 610%
|
4
+10%
|
5
+30%
|
11
+116%
|
8
-28%
|
11
+37%
|
13
+23%
|
7
-46%
|
7
-1%
|
5
-36%
|
3
-39%
|
3
+7%
|
4
+28%
|
4
-5%
|
4
+5%
|
5
+22%
|
5
-2%
|
6
+30%
|
4
-38%
|
4
+10%
|
4
-4%
|
3
-32%
|
3
+2%
|
2
-44%
|
1
-57%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
+7%
|
4
+1 044%
|
4
+20%
|
4
-11%
|
4
+0%
|
2
-52%
|
5
+137%
|
5
0%
|
5
+4%
|
5
+12%
|
2
-64%
|
14
+625%
|
14
-2%
|
12
-11%
|
15
+21%
|
3
-81%
|
7
+139%
|
6
-7%
|
4
-42%
|
5
+34%
|
16
+240%
|
|
| 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
|
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
|
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 Change in Cash |
(1)
N/A
|
(0)
+35%
|
(0)
+51%
|
0
N/A
|
(0)
N/A
|
1
N/A
|
0
-18%
|
0
-68%
|
0
+8%
|
(0)
N/A
|
(0)
+68%
|
0
N/A
|
0
+22%
|
3
+1 086%
|
2
-14%
|
2
-29%
|
2
+1%
|
1
-62%
|
0
-69%
|
(0)
N/A
|
14
N/A
|
12
-14%
|
11
-14%
|
9
-13%
|
(8)
N/A
|
(7)
+9%
|
(6)
+13%
|
(5)
+25%
|
10
N/A
|
7
-34%
|
4
-49%
|
1
-74%
|
21
+2 106%
|
21
+0%
|
20
-3%
|
64
+221%
|
24
-62%
|
20
-18%
|
16
-22%
|
(33)
N/A
|
(38)
-17%
|
(36)
+6%
|
(31)
+14%
|
(28)
+9%
|
(17)
+41%
|
(14)
+12%
|
(12)
+18%
|
(4)
+64%
|
(5)
-20%
|
(1)
+89%
|
4
N/A
|
(1)
N/A
|
(0)
+65%
|
(3)
-1 026%
|
(5)
-60%
|
(4)
+20%
|
(2)
+49%
|
(1)
+31%
|
(1)
+4%
|
(0)
+78%
|
(0)
+48%
|
1
N/A
|
(1)
N/A
|
(1)
+32%
|
(0)
+48%
|
(1)
-174%
|
(0)
+91%
|
2
N/A
|
2
+32%
|
2
-27%
|
1
-30%
|
(1)
N/A
|
(2)
-219%
|
1
N/A
|
1
-1%
|
1
-63%
|
0
-58%
|
(2)
N/A
|
1
N/A
|
1
-14%
|
1
-32%
|
0
-65%
|
(3)
N/A
|
(0)
+87%
|
(1)
-149%
|
(1)
-6%
|
1
N/A
|
(2)
N/A
|
2
N/A
|
1
-63%
|
(1)
N/A
|
1
N/A
|
12
+1 579%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(1)
+48%
|
(1)
+34%
|
(0)
+18%
|
(0)
N/A
|
(1)
-69%
|
(1)
-7%
|
(1)
-14%
|
(1)
-5%
|
(1)
+34%
|
(1)
-3%
|
(1)
+8%
|
(1)
-44%
|
(1)
-21%
|
(1)
-17%
|
(2)
-46%
|
(2)
-5%
|
(2)
-8%
|
(2)
-25%
|
(3)
-33%
|
(4)
-23%
|
(5)
-29%
|
(7)
-34%
|
(8)
-16%
|
(9)
-15%
|
(9)
+2%
|
(9)
+1%
|
(9)
+1%
|
(10)
-14%
|
(12)
-22%
|
(15)
-22%
|
(16)
-9%
|
(18)
-12%
|
(19)
-7%
|
(20)
-6%
|
(22)
-6%
|
(24)
-13%
|
(27)
-11%
|
(31)
-13%
|
(34)
-11%
|
(39)
-14%
|
(37)
+6%
|
(32)
+13%
|
(28)
+11%
|
(20)
+29%
|
(18)
+8%
|
(17)
+7%
|
(15)
+10%
|
(13)
+15%
|
(11)
+13%
|
(9)
+21%
|
(8)
+11%
|
(8)
+7%
|
(8)
-2%
|
(8)
0%
|
(7)
+10%
|
(6)
+15%
|
(5)
+14%
|
(5)
-3%
|
(5)
+3%
|
(5)
+5%
|
(5)
-7%
|
(5)
+5%
|
(5)
0%
|
(4)
+10%
|
(4)
+14%
|
(3)
+19%
|
(3)
-4%
|
(4)
-13%
|
(3)
+4%
|
(4)
-4%
|
(3)
+27%
|
(2)
+19%
|
(2)
-2%
|
(3)
-26%
|
(3)
-16%
|
(4)
-10%
|
(3)
+3%
|
(3)
+9%
|
(3)
-6%
|
(4)
-17%
|
(5)
-28%
|
(5)
-6%
|
(14)
-168%
|
(15)
-2%
|
(13)
+10%
|
(13)
-2%
|
(5)
+66%
|
(4)
+7%
|
(5)
-25%
|
(4)
+15%
|
(4)
+10%
|
(4)
+7%
|
|