Northcliff Resources Ltd
TSX:NCF
Cash Flow Statement
Cash Flow Statement
Northcliff Resources Ltd
| Jul-2011 | Oct-2011 | Jan-2012 | Apr-2012 | Jul-2012 | Oct-2012 | Jan-2013 | Apr-2013 | Jul-2013 | Oct-2013 | Jan-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | Apr-2024 | Jul-2024 | Oct-2024 | Jan-2025 | Apr-2025 | Jul-2025 | Oct-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(7)
|
(13)
|
(16)
|
(16)
|
(16)
|
(14)
|
(14)
|
(14)
|
(13)
|
(11)
|
(9)
|
(7)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
2
|
3
|
3
|
3
|
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
|
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 |
1
|
2
|
2
|
3
|
2
|
2
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
0
|
(0)
|
(1)
|
0
|
0
|
1
|
1
|
(1)
|
1
|
(0)
|
(1)
|
(1)
|
(2)
|
(0)
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(2)
|
(0)
|
0
|
0
|
1
|
1
|
1
|
(0)
|
(2)
|
|
| Cash from Operating Activities |
(6)
N/A
|
(11)
-94%
|
(14)
-25%
|
(13)
+8%
|
(13)
-2%
|
(12)
+12%
|
(12)
-4%
|
(13)
-9%
|
(11)
+14%
|
(10)
+9%
|
(9)
+13%
|
(7)
+25%
|
(7)
0%
|
(4)
+44%
|
(2)
+39%
|
(2)
+5%
|
(2)
+14%
|
(2)
-6%
|
(2)
+11%
|
(1)
+29%
|
(1)
+57%
|
(0)
+13%
|
(1)
-85%
|
(1)
-44%
|
(2)
-40%
|
(2)
-18%
|
(2)
+22%
|
(2)
N/A
|
(1)
+20%
|
(1)
-2%
|
(1)
-7%
|
(1)
+8%
|
(1)
-2%
|
(1)
+16%
|
(1)
+9%
|
(1)
+16%
|
(1)
+29%
|
(1)
+15%
|
(0)
+6%
|
(0)
-2%
|
(1)
-23%
|
(1)
-12%
|
(0)
+27%
|
(1)
-32%
|
(1)
-5%
|
(1)
-6%
|
(2)
-224%
|
(3)
-27%
|
(3)
-10%
|
(4)
-15%
|
(2)
+36%
|
(2)
+18%
|
(2)
+19%
|
(1)
+30%
|
(1)
+16%
|
(1)
-4%
|
(2)
-75%
|
(3)
-79%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
0
|
0
|
0
|
(0)
|
(1)
|
(3)
|
(4)
|
(8)
|
(9)
|
(9)
|
(9)
|
(5)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(2)
|
|
| Other Items |
10
|
10
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
|
| Cash from Investing Activities |
10
N/A
|
10
+1%
|
10
+1%
|
0
-98%
|
(1)
N/A
|
(1)
-5%
|
(1)
-4%
|
(1)
-4%
|
0
N/A
|
(0)
N/A
|
(1)
-1 600%
|
(3)
-165%
|
(4)
-29%
|
(8)
-90%
|
(9)
-19%
|
(9)
+7%
|
(9)
-1%
|
(5)
+38%
|
(3)
+41%
|
(2)
+36%
|
(1)
+50%
|
(1)
+33%
|
(1)
+25%
|
(1)
-6%
|
(1)
-18%
|
(1)
-14%
|
(1)
-11%
|
(1)
+7%
|
(1)
-16%
|
(1)
+15%
|
(1)
+15%
|
(1)
-20%
|
(1)
+21%
|
(1)
+8%
|
(1)
+11%
|
(0)
+16%
|
(0)
+12%
|
(0)
-16%
|
(0)
+12%
|
(0)
+21%
|
(0)
-16%
|
(0)
+12%
|
(0)
-12%
|
(0)
-7%
|
(0)
-13%
|
(1)
-28%
|
(1)
-28%
|
(1)
-11%
|
(1)
-6%
|
(1)
+14%
|
(1)
-43%
|
(1)
+11%
|
(1)
+14%
|
(1)
+8%
|
(0)
+85%
|
(0)
-83%
|
(0)
-163%
|
(1)
-172%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
27
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
2
|
0
|
0
|
(0)
|
0
|
3
|
7
|
7
|
7
|
4
|
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
|
1
|
1
|
0
|
0
|
1
|
1
|
|
| Net Issuance of Debt |
(5)
|
(5)
|
(5)
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
4
|
5
|
5
|
4
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
|
| Other |
26
|
(1)
|
26
|
27
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
10
|
10
|
9
|
9
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
|
| Cash from Financing Activities |
22
N/A
|
22
N/A
|
22
-1%
|
27
+26%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
10
N/A
|
0
N/A
|
15
N/A
|
15
N/A
|
9
-40%
|
9
+3%
|
4
-54%
|
7
+63%
|
3
-58%
|
3
+11%
|
3
+1%
|
1
-82%
|
1
+9%
|
3
+298%
|
6
+149%
|
7
+6%
|
7
-1%
|
4
-35%
|
1
-83%
|
0
-48%
|
0
+13%
|
0
-37%
|
0
-59%
|
0
N/A
|
0
-18%
|
1
+956%
|
1
+9%
|
1
N/A
|
1
+34%
|
0
-65%
|
1
+53%
|
1
0%
|
1
+11%
|
1
+73%
|
1
-28%
|
2
+58%
|
5
+192%
|
6
+19%
|
6
0%
|
5
-6%
|
2
-69%
|
1
-46%
|
1
+1%
|
1
+6%
|
1
+5%
|
0
-67%
|
0
N/A
|
1
+261%
|
5
+290%
|
|
| 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
|
|
| Net Change in Cash |
26
N/A
|
21
-21%
|
18
-14%
|
14
-18%
|
(14)
N/A
|
(12)
+11%
|
(13)
-4%
|
(14)
-9%
|
(11)
+20%
|
(0)
+97%
|
(0)
+46%
|
5
N/A
|
4
-18%
|
(3)
N/A
|
(2)
+8%
|
(7)
-182%
|
(4)
+44%
|
(4)
-21%
|
(2)
+61%
|
(0)
+96%
|
(1)
-1 314%
|
(1)
+46%
|
1
N/A
|
4
+298%
|
4
-5%
|
4
-12%
|
2
-50%
|
(2)
N/A
|
(2)
-8%
|
(2)
+9%
|
(2)
-9%
|
(2)
-10%
|
(2)
+7%
|
(2)
+13%
|
(1)
+65%
|
(0)
+60%
|
0
N/A
|
0
+543%
|
(0)
N/A
|
(0)
+89%
|
(0)
-403%
|
(0)
+25%
|
1
N/A
|
0
-98%
|
1
+4 102%
|
3
+559%
|
3
-26%
|
2
-28%
|
1
-36%
|
(3)
N/A
|
(2)
+11%
|
(2)
+22%
|
(1)
+29%
|
(1)
+42%
|
(1)
+11%
|
(1)
-17%
|
(1)
-20%
|
0
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(6)
N/A
|
(11)
-94%
|
(14)
-25%
|
(13)
+8%
|
(14)
-9%
|
(13)
+11%
|
(12)
+5%
|
(13)
-9%
|
(11)
+14%
|
(10)
+8%
|
(10)
+2%
|
(10)
+3%
|
(11)
-10%
|
(12)
-7%
|
(12)
0%
|
(11)
+7%
|
(11)
+2%
|
(7)
+30%
|
(5)
+33%
|
(3)
+33%
|
(2)
+53%
|
(1)
+27%
|
(1)
-21%
|
(2)
-29%
|
(2)
-33%
|
(3)
-18%
|
(2)
+13%
|
(2)
+2%
|
(2)
+9%
|
(2)
+5%
|
(2)
+1%
|
(2)
N/A
|
(2)
+6%
|
(2)
+14%
|
(2)
+9%
|
(1)
+17%
|
(1)
+23%
|
(1)
+4%
|
(1)
+10%
|
(1)
+7%
|
(1)
-20%
|
(1)
-5%
|
(1)
+14%
|
(1)
-22%
|
(1)
-8%
|
(1)
-15%
|
(3)
-142%
|
(4)
-24%
|
(4)
-10%
|
(5)
-9%
|
(4)
+24%
|
(3)
+16%
|
(2)
+18%
|
(2)
+23%
|
(1)
+38%
|
(1)
-9%
|
(2)
-80%
|
(5)
-129%
|
|