
Nickel Creek Platinum Corp
TSX:NCP

Cash Flow Statement
Cash Flow Statement
Nickel Creek Platinum Corp
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 | Mar-2024 | Jun-2024 | Sep-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
(42)
|
(42)
|
(6)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(6)
|
(14)
|
(15)
|
(15)
|
(12)
|
(4)
|
(3)
|
(4)
|
(33)
|
(33)
|
(33)
|
(33)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
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)
|
|
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 |
37
|
37
|
1
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
9
|
9
|
9
|
8
|
(0)
|
(0)
|
(0)
|
30
|
30
|
30
|
30
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
|
Change in Working Capital |
1
|
0
|
(1)
|
(0)
|
(1)
|
0
|
1
|
(0)
|
0
|
1
|
(0)
|
(0)
|
(0)
|
(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)
|
|
Cash from Operating Activities |
(3)
N/A
|
(4)
-32%
|
(5)
-22%
|
(4)
+7%
|
(5)
-18%
|
(4)
+21%
|
(4)
-1%
|
(5)
-9%
|
(5)
+0%
|
(5)
-12%
|
(6)
-9%
|
(6)
-5%
|
(6)
+2%
|
(5)
+12%
|
(5)
+9%
|
(4)
+14%
|
(4)
+7%
|
(3)
+6%
|
(4)
-5%
|
(3)
+6%
|
(3)
+13%
|
(3)
+5%
|
(2)
+14%
|
(2)
+21%
|
(2)
N/A
|
(2)
-3%
|
(2)
+1%
|
(2)
+5%
|
(2)
+6%
|
(2)
+10%
|
(1)
+7%
|
(1)
-3%
|
(1)
+17%
|
(1)
+1%
|
(1)
-2%
|
(1)
-5%
|
(1)
-13%
|
(1)
+4%
|
0
N/A
|
0
+51%
|
0
+64%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(4)
|
(3)
|
(6)
|
(6)
|
(7)
|
(8)
|
(7)
|
(11)
|
(11)
|
(11)
|
(9)
|
(4)
|
(5)
|
(6)
|
(7)
|
(7)
|
(7)
|
(5)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(2)
|
0
|
1
|
1
|
|
Other Items |
0
|
0
|
0
|
0
|
0
|
1
|
8
|
8
|
8
|
(2)
|
(10)
|
(5)
|
0
|
10
|
10
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash from Investing Activities |
(4)
N/A
|
(3)
+27%
|
(6)
-95%
|
(6)
-1%
|
(7)
-13%
|
(7)
-7%
|
0
N/A
|
(3)
N/A
|
(3)
+14%
|
(13)
-349%
|
(19)
-44%
|
(9)
+52%
|
(5)
+49%
|
4
N/A
|
4
-9%
|
(2)
N/A
|
(7)
-299%
|
(5)
+27%
|
(3)
+41%
|
(2)
+18%
|
(1)
+37%
|
(1)
+59%
|
(1)
+13%
|
(0)
+13%
|
(0)
-2%
|
(1)
-122%
|
(1)
-12%
|
(1)
-1%
|
(1)
-3%
|
(1)
-24%
|
(1)
+6%
|
(2)
-8%
|
(2)
-3%
|
(2)
-43%
|
(3)
-16%
|
(3)
-7%
|
(3)
-8%
|
(2)
+47%
|
0
N/A
|
1
+159%
|
1
+48%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
10
|
10
|
19
|
17
|
11
|
11
|
3
|
6
|
17
|
19
|
16
|
13
|
2
|
9
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
4
|
3
|
1
|
1
|
1
|
(1)
|
(0)
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
9
N/A
|
10
+2%
|
19
+99%
|
18
-6%
|
12
-34%
|
11
-3%
|
3
-73%
|
5
+77%
|
17
+204%
|
19
+13%
|
16
-17%
|
13
-18%
|
2
-86%
|
9
+422%
|
9
+0%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-100%
|
1
N/A
|
1
-9%
|
1
-1%
|
5
+330%
|
3
-31%
|
4
+7%
|
4
+11%
|
4
-3%
|
4
+2%
|
4
-7%
|
3
-4%
|
3
-5%
|
3
+0%
|
3
+4%
|
3
-6%
|
1
-60%
|
1
-1%
|
1
-50%
|
(1)
N/A
|
(0)
+66%
|
|
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 |
2
N/A
|
3
+13%
|
9
+215%
|
8
-11%
|
(0)
N/A
|
0
N/A
|
(1)
N/A
|
(3)
-310%
|
9
N/A
|
0
-97%
|
(9)
N/A
|
(2)
+77%
|
(9)
-312%
|
8
N/A
|
8
+2%
|
4
-55%
|
(1)
N/A
|
(8)
-988%
|
(6)
+22%
|
(6)
+10%
|
(5)
+21%
|
(2)
+52%
|
(2)
+17%
|
(1)
+31%
|
2
N/A
|
0
-87%
|
0
+41%
|
1
+102%
|
1
-4%
|
1
-7%
|
1
-9%
|
0
-39%
|
0
+9%
|
(0)
N/A
|
(0)
-160%
|
(1)
-108%
|
(3)
-288%
|
(2)
+46%
|
1
N/A
|
0
-85%
|
1
+623%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(7)
N/A
|
(7)
+2%
|
(11)
-53%
|
(10)
+1%
|
(12)
-15%
|
(12)
+2%
|
(12)
+2%
|
(16)
-37%
|
(15)
+3%
|
(16)
-4%
|
(15)
+6%
|
(10)
+32%
|
(11)
-4%
|
(11)
-6%
|
(11)
+1%
|
(11)
+5%
|
(10)
+4%
|
(8)
+19%
|
(6)
+22%
|
(6)
+11%
|
(4)
+23%
|
(3)
+23%
|
(3)
+14%
|
(2)
+19%
|
(2)
0%
|
(3)
-26%
|
(3)
-2%
|
(3)
+3%
|
(3)
+2%
|
(3)
-4%
|
(3)
+7%
|
(3)
-5%
|
(3)
+7%
|
(3)
-23%
|
(4)
-31%
|
(5)
-5%
|
(5)
-8%
|
(4)
+28%
|
0
N/A
|
1
+121%
|
1
+52%
|