Mawson Gold Ltd
TSX:MAW
Cash Flow Statement
Cash Flow Statement
Mawson Gold Ltd
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(2)
|
(3)
|
(4)
|
(2)
|
(3)
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(7)
|
(5)
|
(7)
|
|
| 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
|
0
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
2
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
(0)
|
0
|
(1)
|
(0)
|
1
|
1
|
1
|
0
|
3
|
3
|
5
|
|
| Change in Working Capital |
(0)
|
(0)
|
1
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
1
|
0
|
1
|
(0)
|
0
|
0
|
(0)
|
0
|
(2)
|
0
|
(0)
|
(0)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
| Cash from Operating Activities |
(2)
N/A
|
(2)
+0%
|
(2)
+35%
|
(2)
-23%
|
(2)
+9%
|
(2)
-2%
|
(2)
-18%
|
(2)
+10%
|
(2)
+7%
|
(1)
+16%
|
(2)
-5%
|
(2)
+1%
|
(1)
+3%
|
(1)
+2%
|
(1)
+3%
|
(2)
-28%
|
(2)
-26%
|
(2)
+33%
|
(1)
+23%
|
(2)
-86%
|
(2)
+20%
|
(3)
-58%
|
(2)
+12%
|
(2)
-1%
|
(3)
-8%
|
(2)
+18%
|
(5)
-109%
|
(2)
+64%
|
(3)
-61%
|
(3)
-20%
|
(2)
+48%
|
(3)
-104%
|
(2)
+37%
|
(2)
-8%
|
(2)
+11%
|
(3)
-33%
|
(3)
-29%
|
(3)
0%
|
(4)
-18%
|
(2)
+61%
|
(1)
+16%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(6)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(6)
|
(3)
|
(5)
|
(6)
|
(8)
|
(10)
|
(9)
|
(9)
|
(8)
|
(8)
|
(7)
|
(7)
|
(8)
|
(8)
|
(7)
|
(9)
|
|
| Other Items |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 Investing Activities |
(3)
N/A
|
(3)
-4%
|
(3)
+1%
|
(2)
+34%
|
(2)
-2%
|
(2)
-1%
|
(2)
-1%
|
(2)
+4%
|
(2)
+24%
|
(1)
+15%
|
(1)
-2%
|
(2)
-35%
|
(2)
-14%
|
(2)
+3%
|
(2)
+5%
|
(3)
-70%
|
(3)
+1%
|
(4)
-32%
|
(6)
-29%
|
(5)
+4%
|
(6)
-20%
|
(6)
+4%
|
(6)
-3%
|
(7)
-11%
|
(7)
+8%
|
(6)
+15%
|
(3)
+45%
|
(6)
-79%
|
(6)
-4%
|
(8)
-33%
|
(10)
-35%
|
(9)
+16%
|
(10)
-10%
|
(8)
+12%
|
(8)
+8%
|
(8)
+1%
|
(7)
+7%
|
(8)
-8%
|
(8)
-5%
|
(7)
+8%
|
(9)
-21%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
6
|
4
|
4
|
4
|
2
|
3
|
3
|
3
|
0
|
0
|
3
|
3
|
0
|
0
|
6
|
6
|
0
|
6
|
14
|
14
|
0
|
14
|
0
|
0
|
0
|
8
|
8
|
26
|
26
|
19
|
19
|
0
|
0
|
0
|
6
|
16
|
0
|
29
|
24
|
12
|
12
|
|
| 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)
|
|
| Other |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
(0)
|
(0)
|
0
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
0
|
(1)
|
(1)
|
0
|
0
|
(0)
|
2
|
(1)
|
0
|
(1)
|
(3)
|
0
|
0
|
|
| Cash from Financing Activities |
6
N/A
|
4
-35%
|
4
0%
|
4
-1%
|
2
-61%
|
3
+86%
|
3
N/A
|
3
N/A
|
0
N/A
|
1
N/A
|
3
+128%
|
3
-1%
|
0
N/A
|
2
N/A
|
6
+198%
|
6
+0%
|
0
N/A
|
6
N/A
|
14
+125%
|
14
N/A
|
0
N/A
|
14
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
7
N/A
|
7
N/A
|
24
+232%
|
24
+1%
|
17
-29%
|
17
+0%
|
0
-97%
|
0
-51%
|
(0)
N/A
|
7
N/A
|
15
+109%
|
0
N/A
|
29
N/A
|
21
-25%
|
12
-45%
|
12
+1%
|
|
| 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)
|
|
| Net Change in Cash |
1
N/A
|
(1)
N/A
|
(0)
+64%
|
0
N/A
|
(2)
N/A
|
(1)
+58%
|
(1)
-38%
|
(1)
+22%
|
(0)
+64%
|
(1)
-303%
|
0
N/A
|
(0)
N/A
|
(1)
-72%
|
(2)
-202%
|
3
N/A
|
1
-68%
|
0
-55%
|
0
N/A
|
7
+1 862%
|
6
-11%
|
6
-10%
|
5
-23%
|
(9)
N/A
|
(10)
-8%
|
(9)
+4%
|
(0)
+95%
|
(0)
+27%
|
17
N/A
|
16
-6%
|
7
-59%
|
5
-17%
|
(12)
N/A
|
(11)
+1%
|
(11)
+6%
|
(3)
+76%
|
5
N/A
|
4
-10%
|
17
+303%
|
9
-47%
|
3
-72%
|
1
-56%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(5)
N/A
|
(5)
-2%
|
(5)
+16%
|
(4)
+13%
|
(4)
+3%
|
(4)
-2%
|
(4)
-9%
|
(4)
+7%
|
(4)
+9%
|
(3)
+15%
|
(3)
-4%
|
(4)
-14%
|
(4)
+2%
|
(4)
-1%
|
(4)
+4%
|
(5)
-51%
|
(6)
-9%
|
(6)
-2%
|
(7)
-16%
|
(8)
-12%
|
(8)
-8%
|
(9)
-10%
|
(9)
+2%
|
(10)
-8%
|
(9)
+4%
|
(8)
+16%
|
(8)
+1%
|
(7)
+7%
|
(8)
-17%
|
(11)
-29%
|
(12)
-11%
|
(12)
-1%
|
(12)
+4%
|
(11)
+8%
|
(10)
+10%
|
(10)
-5%
|
(10)
-3%
|
(11)
-6%
|
(12)
-9%
|
(9)
+27%
|
(10)
-15%
|
|