Azarga Uranium Corp
TSX:AZZ
Cash Flow Statement
Cash Flow Statement
Azarga Uranium Corp
| 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 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Net Income |
7
|
(2)
|
1
|
(0)
|
(2)
|
(1)
|
(1)
|
(14)
|
(4)
|
(4)
|
(7)
|
5
|
(1)
|
(3)
|
0
|
2
|
(4)
|
(3)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(8)
|
(5)
|
(6)
|
(6)
|
0
|
(2)
|
(2)
|
(6)
|
(8)
|
(4)
|
(4)
|
0
|
2
|
(2)
|
(3)
|
(2)
|
(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
|
|
| Change in Deffered Taxes |
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(11)
|
(1)
|
(3)
|
(3)
|
(0)
|
(0)
|
(0)
|
12
|
2
|
2
|
5
|
(7)
|
(2)
|
(1)
|
(4)
|
(5)
|
1
|
1
|
2
|
2
|
2
|
1
|
0
|
7
|
7
|
7
|
7
|
1
|
1
|
0
|
5
|
7
|
3
|
3
|
(1)
|
(3)
|
1
|
2
|
1
|
7
|
|
| 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
|
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
|
|
| Change in Working Capital |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(0)
|
(0)
|
(1)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
|
| Cash from Operating Activities |
(3)
N/A
|
(3)
+7%
|
(3)
+9%
|
(3)
-8%
|
(2)
+41%
|
(1)
+49%
|
(1)
-27%
|
(1)
+53%
|
(2)
-212%
|
(2)
-52%
|
(2)
-4%
|
(3)
-10%
|
(2)
+21%
|
(2)
-13%
|
(3)
-14%
|
(3)
-14%
|
(3)
+14%
|
(2)
+27%
|
(2)
+7%
|
(2)
+14%
|
(2)
-26%
|
(2)
+10%
|
(2)
+11%
|
(2)
-8%
|
(1)
+51%
|
(1)
-15%
|
(1)
-14%
|
(2)
-48%
|
(2)
-17%
|
(2)
-6%
|
(2)
-12%
|
(2)
+24%
|
(1)
+11%
|
(1)
+20%
|
(1)
+3%
|
(1)
+9%
|
(1)
+7%
|
(1)
-27%
|
(1)
+28%
|
(1)
-44%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(4)
|
(2)
|
(1)
|
(1)
|
1
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
|
| Other Items |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
(16)
|
(19)
|
(19)
|
(22)
|
(5)
|
(2)
|
(2)
|
0
|
1
|
2
|
2
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
0
|
(1)
|
0
|
|
| Cash from Investing Activities |
(3)
N/A
|
(3)
+16%
|
(3)
+8%
|
(3)
-11%
|
(3)
+3%
|
(4)
-35%
|
(3)
+17%
|
(3)
+15%
|
(18)
-580%
|
(20)
-10%
|
(20)
-1%
|
(21)
-5%
|
(6)
+73%
|
(3)
+41%
|
(3)
+16%
|
(1)
+63%
|
(0)
+75%
|
0
N/A
|
1
+215%
|
1
-34%
|
1
+9%
|
0
-57%
|
(0)
N/A
|
(0)
-28%
|
(1)
-154%
|
(1)
+4%
|
(1)
+9%
|
(1)
+17%
|
(1)
+9%
|
(1)
+18%
|
(1)
-29%
|
(1)
-70%
|
(1)
N/A
|
(1)
-9%
|
(1)
+4%
|
(2)
-62%
|
(2)
-11%
|
(2)
-1%
|
(2)
+2%
|
(1)
+39%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
23
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
19
|
21
|
24
|
24
|
11
|
0
|
0
|
4
|
0
|
0
|
0
|
2
|
2
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
4
|
4
|
2
|
2
|
0
|
1
|
1
|
6
|
0
|
5
|
7
|
|
| Net Issuance of Debt |
(13)
|
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
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
(0)
|
(0)
|
(0)
|
(1)
|
|
| Other |
(2)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
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)
|
(1)
|
|
| Cash from Financing Activities |
9
N/A
|
(0)
N/A
|
0
N/A
|
1
+930%
|
1
-7%
|
2
+144%
|
2
N/A
|
3
+22%
|
20
+593%
|
22
+10%
|
25
+14%
|
24
-2%
|
11
-55%
|
7
-31%
|
4
-41%
|
4
N/A
|
(0)
N/A
|
(0)
+33%
|
(0)
N/A
|
2
N/A
|
2
-3%
|
2
+1%
|
2
N/A
|
1
-51%
|
1
+58%
|
1
+13%
|
2
+36%
|
3
+49%
|
2
-16%
|
4
+87%
|
4
-11%
|
2
-45%
|
2
+11%
|
0
-82%
|
2
+282%
|
3
+65%
|
5
+90%
|
5
-5%
|
4
-22%
|
5
+20%
|
|
| 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)
|
|
| Net Change in Cash |
2
N/A
|
(6)
N/A
|
(5)
+12%
|
(4)
+15%
|
(3)
+23%
|
(2)
+34%
|
(2)
+21%
|
(0)
+83%
|
0
N/A
|
(0)
N/A
|
2
N/A
|
1
-77%
|
3
+451%
|
2
-45%
|
(1)
N/A
|
0
N/A
|
(3)
N/A
|
(2)
+50%
|
(0)
+76%
|
1
N/A
|
1
-34%
|
0
-56%
|
(0)
N/A
|
(1)
-433%
|
(1)
+60%
|
(0)
+16%
|
0
N/A
|
1
+1 967%
|
(0)
N/A
|
2
N/A
|
1
-44%
|
(1)
N/A
|
(0)
+72%
|
(2)
-1 076%
|
(1)
+67%
|
(0)
+76%
|
2
N/A
|
2
-27%
|
1
-44%
|
2
+137%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(6)
N/A
|
(6)
+8%
|
(5)
+8%
|
(6)
-10%
|
(5)
+17%
|
(5)
+2%
|
(4)
+8%
|
(4)
0%
|
(4)
+20%
|
(4)
-1%
|
(3)
+12%
|
(2)
+42%
|
(3)
-68%
|
(3)
-13%
|
(4)
-15%
|
(5)
-15%
|
(4)
+16%
|
(3)
+20%
|
(3)
+13%
|
(3)
+5%
|
(3)
-1%
|
(2)
+9%
|
(2)
+5%
|
(2)
-10%
|
(2)
+20%
|
(2)
-5%
|
(2)
-4%
|
(3)
-35%
|
(3)
-8%
|
(3)
-6%
|
(4)
-10%
|
(3)
+17%
|
(3)
+9%
|
(2)
+14%
|
(2)
+6%
|
(2)
+14%
|
(2)
-10%
|
(2)
-14%
|
(2)
+6%
|
(3)
-23%
|
|