Harte Gold Corp
TSX:HRT
Cash Flow Statement
Cash Flow Statement
Harte Gold 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 |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
1
|
1
|
1
|
(33)
|
(48)
|
(54)
|
(65)
|
(40)
|
(42)
|
(61)
|
(65)
|
(62)
|
(64)
|
(61)
|
(58)
|
(40)
|
(18)
|
4
|
12
|
|
| 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
|
3
|
7
|
11
|
16
|
17
|
14
|
13
|
12
|
15
|
20
|
23
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
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
|
|
| Other Non-Cash Items |
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
2
|
(3)
|
(3)
|
(3)
|
(3)
|
4
|
4
|
5
|
7
|
8
|
29
|
37
|
35
|
44
|
39
|
42
|
23
|
(1)
|
(19)
|
(25)
|
|
| 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
|
1
|
0
|
0
|
9
|
10
|
12
|
13
|
6
|
5
|
4
|
3
|
|
| Change in Working Capital |
(0)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
3
|
2
|
1
|
0
|
(4)
|
(2)
|
(2)
|
(1)
|
(3)
|
(5)
|
(5)
|
(5)
|
(3)
|
(9)
|
1
|
13
|
10
|
19
|
(0)
|
(9)
|
(4)
|
(9)
|
4
|
|
| Cash from Operating Activities |
(1)
N/A
|
(1)
-25%
|
(1)
+5%
|
(1)
+20%
|
(0)
+53%
|
(0)
+33%
|
(1)
-197%
|
(1)
+11%
|
(1)
+17%
|
(1)
-72%
|
(1)
+24%
|
(1)
+10%
|
(1)
+18%
|
(1)
-2%
|
(1)
N/A
|
(0)
+45%
|
(1)
-243%
|
2
N/A
|
1
-39%
|
(0)
N/A
|
(2)
-292%
|
(6)
-206%
|
(4)
+33%
|
(4)
-14%
|
(37)
-744%
|
(46)
-25%
|
(54)
-18%
|
(66)
-21%
|
(38)
+43%
|
(34)
+10%
|
(33)
+2%
|
(15)
+55%
|
2
N/A
|
7
+214%
|
10
+48%
|
(4)
N/A
|
(14)
-276%
|
(9)
+37%
|
(5)
+43%
|
14
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(4)
|
(3)
|
(6)
|
(6)
|
(6)
|
(6)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(7)
|
(10)
|
(9)
|
(22)
|
(29)
|
(42)
|
(58)
|
(16)
|
(21)
|
(30)
|
(25)
|
(69)
|
(57)
|
(36)
|
(32)
|
(35)
|
(37)
|
(33)
|
(35)
|
(29)
|
(29)
|
(35)
|
(36)
|
|
| Other Items |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
23
|
24
|
24
|
(0)
|
0
|
(10)
|
(10)
|
1
|
0
|
2
|
2
|
10
|
0
|
8
|
11
|
1
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(4)
N/A
|
(3)
+4%
|
(6)
-85%
|
(6)
+7%
|
(6)
-3%
|
(6)
-4%
|
(3)
+53%
|
(3)
0%
|
(3)
+4%
|
(2)
+37%
|
(2)
-3%
|
(2)
-12%
|
(3)
-24%
|
(3)
-16%
|
(3)
-3%
|
(3)
-5%
|
(3)
-2%
|
(7)
-110%
|
(10)
-43%
|
(9)
+8%
|
(7)
+22%
|
(7)
+7%
|
(18)
-174%
|
(34)
-88%
|
(16)
+53%
|
(30)
-88%
|
(41)
-37%
|
(35)
+14%
|
(67)
-94%
|
(55)
+18%
|
(34)
+38%
|
(30)
+13%
|
(25)
+17%
|
(27)
-8%
|
(25)
+6%
|
(24)
+6%
|
(27)
-15%
|
(28)
-3%
|
(32)
-16%
|
(36)
-12%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
5
|
0
|
6
|
5
|
5
|
0
|
3
|
4
|
2
|
2
|
4
|
4
|
4
|
5
|
3
|
2
|
3
|
4
|
6
|
11
|
35
|
36
|
35
|
55
|
55
|
61
|
61
|
36
|
19
|
11
|
23
|
22
|
20
|
46
|
32
|
33
|
26
|
24
|
24
|
24
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
0
|
0
|
1
|
(3)
|
(3)
|
49
|
49
|
69
|
76
|
26
|
25
|
6
|
(2)
|
(5)
|
28
|
27
|
23
|
22
|
(14)
|
|
| Other |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(3)
|
(5)
|
(9)
|
(10)
|
(10)
|
(13)
|
(6)
|
(3)
|
(2)
|
2
|
|
| Cash from Financing Activities |
5
N/A
|
5
-1%
|
6
+21%
|
5
-13%
|
5
-4%
|
5
+0%
|
3
-33%
|
4
+23%
|
2
-55%
|
2
+10%
|
3
+75%
|
4
+17%
|
4
+3%
|
4
+8%
|
3
-33%
|
2
-28%
|
3
+59%
|
6
+81%
|
9
+43%
|
13
+56%
|
36
+167%
|
35
-2%
|
34
-2%
|
54
+58%
|
50
-7%
|
56
+12%
|
108
+91%
|
84
-22%
|
88
+4%
|
85
-3%
|
46
-46%
|
42
-8%
|
18
-58%
|
33
+88%
|
16
-52%
|
48
+202%
|
47
-2%
|
44
-6%
|
45
+1%
|
12
-73%
|
|
| 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)
|
(1)
|
(0)
|
|
| Net Change in Cash |
0
N/A
|
0
-95%
|
(2)
N/A
|
(2)
-2%
|
(2)
+7%
|
(2)
-6%
|
(1)
+63%
|
0
N/A
|
(2)
N/A
|
(1)
+41%
|
1
N/A
|
1
+66%
|
1
-23%
|
1
-12%
|
(1)
N/A
|
(2)
-85%
|
(1)
+17%
|
1
N/A
|
(0)
N/A
|
4
N/A
|
27
+606%
|
23
-16%
|
12
-46%
|
16
+29%
|
(2)
N/A
|
(19)
-691%
|
13
N/A
|
(16)
N/A
|
(17)
-6%
|
(5)
+72%
|
(22)
-346%
|
(3)
+86%
|
(5)
-74%
|
13
N/A
|
1
-92%
|
21
+1 995%
|
6
-70%
|
7
+20%
|
7
-6%
|
(10)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(5)
N/A
|
(5)
-3%
|
(8)
-60%
|
(7)
+9%
|
(6)
+10%
|
(6)
-2%
|
(4)
+43%
|
(3)
+3%
|
(4)
-3%
|
(3)
+16%
|
(3)
+8%
|
(3)
-6%
|
(3)
-11%
|
(4)
-13%
|
(4)
-2%
|
(4)
+4%
|
(5)
-28%
|
(5)
-9%
|
(9)
-75%
|
(10)
-10%
|
(23)
-144%
|
(35)
-49%
|
(46)
-33%
|
(63)
-35%
|
(52)
+16%
|
(68)
-29%
|
(85)
-26%
|
(90)
-7%
|
(106)
-18%
|
(91)
+15%
|
(69)
+23%
|
(47)
+33%
|
(33)
+30%
|
(30)
+8%
|
(23)
+22%
|
(38)
-64%
|
(42)
-10%
|
(38)
+10%
|
(40)
-5%
|
(22)
+45%
|
|