Goldgroup Mining Inc
TSX:GGA
Cash Flow Statement
Cash Flow Statement
Goldgroup Mining Inc
| 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 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(10)
|
(7)
|
(7)
|
(8)
|
(35)
|
(57)
|
(59)
|
(64)
|
(40)
|
(26)
|
(24)
|
(18)
|
(9)
|
(1)
|
(1)
|
(1)
|
(5)
|
0
|
(0)
|
0
|
(1)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(1)
|
(1)
|
1
|
1
|
(1)
|
(2)
|
(5)
|
(4)
|
(3)
|
(3)
|
(7)
|
(8)
|
|
| Depreciation & Amortization |
3
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Deffered Taxes |
1
|
2
|
2
|
2
|
(7)
|
(8)
|
(8)
|
(8)
|
1
|
(0)
|
(1)
|
(1)
|
(1)
|
1
|
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
|
|
| Other Non-Cash Items |
4
|
2
|
2
|
1
|
38
|
60
|
61
|
67
|
35
|
21
|
20
|
16
|
7
|
(3)
|
(3)
|
(3)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
1
|
4
|
2
|
2
|
3
|
0
|
(1)
|
(1)
|
(2)
|
(1)
|
(0)
|
(0)
|
1
|
(1)
|
(0)
|
(0)
|
5
|
5
|
|
| Change in Working Capital |
(2)
|
0
|
3
|
4
|
6
|
6
|
2
|
1
|
(1)
|
(2)
|
1
|
1
|
3
|
2
|
2
|
5
|
2
|
1
|
1
|
(0)
|
1
|
(0)
|
0
|
(0)
|
(1)
|
1
|
1
|
1
|
0
|
(1)
|
(0)
|
0
|
1
|
2
|
2
|
4
|
6
|
(4)
|
(7)
|
(8)
|
(9)
|
|
| Cash from Operating Activities |
(4)
N/A
|
(1)
+68%
|
0
N/A
|
0
-54%
|
2
+618%
|
2
+29%
|
(2)
N/A
|
(4)
-76%
|
(5)
-23%
|
(7)
-27%
|
(3)
+51%
|
(2)
+48%
|
0
N/A
|
(0)
N/A
|
1
N/A
|
2
+263%
|
0
-86%
|
3
+787%
|
3
+7%
|
2
-28%
|
2
-4%
|
1
-57%
|
1
-23%
|
0
-30%
|
1
+87%
|
2
+99%
|
2
+31%
|
1
-37%
|
0
-92%
|
(1)
N/A
|
(1)
+55%
|
2
N/A
|
3
+78%
|
2
-19%
|
2
-19%
|
1
-58%
|
2
+161%
|
(7)
N/A
|
(10)
-54%
|
(10)
+3%
|
(11)
-16%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
2
|
(2)
|
(1)
|
0
|
6
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(8)
|
(14)
|
(22)
|
(29)
|
(18)
|
(18)
|
(15)
|
(10)
|
|
| Other Items |
(13)
|
(9)
|
(7)
|
(7)
|
(8)
|
9
|
8
|
6
|
8
|
(1)
|
0
|
3
|
5
|
5
|
4
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
6
|
12
|
18
|
22
|
22
|
24
|
23
|
21
|
|
| Cash from Investing Activities |
(11)
N/A
|
(10)
+4%
|
(9)
+15%
|
(6)
+28%
|
(2)
+76%
|
8
N/A
|
7
-13%
|
5
-27%
|
6
+18%
|
(2)
N/A
|
(1)
+66%
|
2
N/A
|
4
+93%
|
3
-14%
|
2
-41%
|
(1)
N/A
|
(3)
-247%
|
(3)
+11%
|
(3)
-8%
|
(2)
+35%
|
(2)
-12%
|
(2)
+1%
|
(1)
+32%
|
(1)
+39%
|
0
N/A
|
(0)
N/A
|
(0)
+54%
|
(1)
-733%
|
(1)
-58%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
+18%
|
(2)
N/A
|
(2)
-22%
|
(4)
-91%
|
(7)
-86%
|
3
N/A
|
7
+110%
|
7
+8%
|
10
+43%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
4
|
4
|
4
|
3
|
(5)
|
1
|
(3)
|
(2)
|
1
|
(5)
|
(1)
|
(2)
|
(3)
|
(4)
|
0
|
(2)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
2
|
2
|
2
|
2
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
5
|
(0)
|
0
|
0
|
(5)
|
1
|
1
|
1
|
1
|
1
|
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)
|
|
| Cash from Financing Activities |
4
N/A
|
4
-4%
|
4
N/A
|
3
-37%
|
2
-41%
|
2
+18%
|
(2)
N/A
|
(1)
+62%
|
(4)
-462%
|
(4)
+10%
|
(0)
+99%
|
(1)
-2 040%
|
(2)
-62%
|
(2)
-28%
|
(2)
+1%
|
(1)
+59%
|
1
N/A
|
0
-4%
|
0
-2%
|
0
N/A
|
0
-98%
|
0
+1 800%
|
(0)
N/A
|
(1)
-247%
|
(1)
-65%
|
(1)
-62%
|
(1)
+17%
|
(1)
+26%
|
1
N/A
|
1
+29%
|
1
+3%
|
1
N/A
|
(0)
N/A
|
(0)
+25%
|
(0)
+25%
|
0
N/A
|
2
+549%
|
3
+29%
|
3
0%
|
2
-17%
|
1
-77%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(11)
N/A
|
(8)
+30%
|
(4)
+45%
|
(3)
+17%
|
2
N/A
|
12
+662%
|
3
-77%
|
0
-91%
|
(3)
N/A
|
(13)
-293%
|
(4)
+68%
|
(1)
+82%
|
3
N/A
|
1
-74%
|
0
-46%
|
0
+24%
|
(2)
N/A
|
0
N/A
|
0
-8%
|
1
+49%
|
(0)
N/A
|
(1)
-845%
|
(1)
+13%
|
(1)
-1%
|
0
N/A
|
0
+360%
|
1
+370%
|
0
-91%
|
0
+80%
|
0
-89%
|
0
+2 350%
|
3
+529%
|
3
-6%
|
0
-88%
|
(0)
N/A
|
(3)
-650%
|
(3)
-5%
|
(0)
+83%
|
(1)
-12%
|
(0)
+76%
|
(0)
-238%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(2)
N/A
|
(3)
-43%
|
(1)
+68%
|
1
N/A
|
8
+1 164%
|
1
-88%
|
(3)
N/A
|
(5)
-58%
|
(7)
-25%
|
(8)
-12%
|
(4)
+44%
|
(3)
+32%
|
(1)
+64%
|
(2)
-120%
|
(2)
+18%
|
(1)
+33%
|
(3)
-134%
|
(0)
+97%
|
(0)
-38%
|
0
N/A
|
(0)
N/A
|
(1)
-846%
|
(1)
+39%
|
(1)
-1%
|
0
N/A
|
1
+166%
|
2
+53%
|
1
-54%
|
(1)
N/A
|
(1)
-83%
|
(1)
+35%
|
1
N/A
|
3
+95%
|
(6)
N/A
|
(12)
-109%
|
(21)
-74%
|
(27)
-30%
|
(25)
+8%
|
(28)
-11%
|
(25)
+9%
|
(22)
+14%
|
|