Novo Resources Corp
TSX:NVO
Cash Flow Statement
Cash Flow Statement
Novo Resources Corp
| Jan-2011 | Apr-2011 | 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 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
0
|
(0)
|
(1)
|
(2)
|
(5)
|
(4)
|
(4)
|
(8)
|
(15)
|
(18)
|
(22)
|
(25)
|
(19)
|
(15)
|
(13)
|
(6)
|
(5)
|
(12)
|
(13)
|
(16)
|
(22)
|
(17)
|
(12)
|
(25)
|
67
|
(1)
|
(15)
|
(15)
|
(160)
|
(107)
|
(110)
|
(104)
|
(53)
|
(128)
|
(117)
|
(113)
|
(109)
|
(23)
|
(19)
|
(16)
|
(14)
|
|
| 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
|
1
|
1
|
1
|
1
|
1
|
1
|
5
|
8
|
12
|
27
|
31
|
40
|
40
|
26
|
20
|
9
|
6
|
6
|
5
|
4
|
2
|
1
|
1
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
7
|
15
|
12
|
16
|
14
|
7
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
11
|
14
|
16
|
10
|
7
|
5
|
3
|
3
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
1
|
0
|
1
|
(0)
|
(1)
|
2
|
(3)
|
(3)
|
(1)
|
(4)
|
2
|
6
|
2
|
3
|
6
|
11
|
14
|
17
|
18
|
10
|
6
|
4
|
(2)
|
(3)
|
4
|
6
|
9
|
4
|
7
|
(1)
|
(2)
|
(80)
|
(42)
|
(34)
|
(49)
|
79
|
35
|
33
|
46
|
2
|
93
|
93
|
95
|
95
|
4
|
5
|
2
|
4
|
|
| Cash Taxes 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
|
6
|
6
|
6
|
6
|
(0)
|
0
|
(1)
|
(1)
|
(0)
|
(0)
|
1
|
|
| 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
|
1
|
2
|
3
|
4
|
5
|
5
|
4
|
3
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
2
|
0
|
1
|
1
|
(2)
|
2
|
1
|
1
|
4
|
1
|
2
|
2
|
(0)
|
(1)
|
(0)
|
(0)
|
4
|
5
|
2
|
(3)
|
(1)
|
(4)
|
(4)
|
4
|
1
|
(1)
|
(2)
|
(5)
|
(13)
|
(18)
|
(7)
|
(16)
|
(8)
|
0
|
(9)
|
1
|
(1)
|
|
| Cash from Operating Activities |
(0)
N/A
|
(0)
-63%
|
(1)
-48%
|
(1)
-8%
|
(1)
-17%
|
(1)
-9%
|
(1)
-4%
|
(1)
-9%
|
(1)
-32%
|
(1)
+22%
|
(2)
-60%
|
(1)
+17%
|
(1)
+18%
|
(1)
-3%
|
(1)
+44%
|
(1)
-91%
|
(1)
-3%
|
1
N/A
|
(2)
N/A
|
(3)
-14%
|
(1)
+59%
|
(4)
-250%
|
1
N/A
|
3
+442%
|
(1)
N/A
|
0
N/A
|
(1)
N/A
|
(6)
-617%
|
(2)
+65%
|
(4)
-103%
|
(5)
-25%
|
(4)
+21%
|
(7)
-66%
|
(6)
+14%
|
(6)
0%
|
(7)
-17%
|
(8)
-10%
|
(7)
+13%
|
(6)
+4%
|
(13)
-100%
|
(4)
+70%
|
(6)
-51%
|
(21)
-260%
|
(2)
+90%
|
(20)
-799%
|
(22)
-12%
|
(20)
+10%
|
(39)
-98%
|
(46)
-18%
|
(59)
-27%
|
(54)
+8%
|
(59)
-9%
|
(47)
+20%
|
(28)
+42%
|
(31)
-12%
|
(20)
+35%
|
(17)
+16%
|
(22)
-33%
|
(12)
+44%
|
(12)
+6%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(12)
|
(9)
|
(10)
|
(10)
|
(3)
|
(7)
|
(11)
|
(9)
|
(10)
|
(11)
|
(8)
|
(15)
|
(18)
|
(21)
|
(27)
|
(27)
|
(27)
|
(28)
|
(24)
|
(19)
|
(16)
|
(13)
|
(10)
|
(21)
|
(28)
|
(18)
|
(25)
|
(19)
|
(15)
|
(18)
|
(10)
|
(5)
|
(1)
|
(5)
|
(5)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Items |
0
|
0
|
(0)
|
(0)
|
(2)
|
(3)
|
(3)
|
(3)
|
(0)
|
1
|
1
|
2
|
0
|
1
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(15)
|
(17)
|
(13)
|
(16)
|
14
|
15
|
12
|
15
|
(3)
|
(3)
|
(3)
|
(64)
|
(63)
|
(68)
|
(61)
|
0
|
11
|
16
|
76
|
133
|
125
|
125
|
57
|
0
|
0
|
0
|
9
|
9
|
20
|
20
|
11
|
11
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
N/A
|
(0)
-200%
|
(0)
+33%
|
(2)
-4 575%
|
(3)
-78%
|
(4)
-8%
|
(6)
-67%
|
(4)
+41%
|
(3)
+17%
|
(2)
+24%
|
(1)
+64%
|
(2)
-128%
|
(2)
+6%
|
(3)
-82%
|
(4)
-11%
|
(5)
-52%
|
(12)
-124%
|
(9)
+23%
|
(10)
-6%
|
(10)
+1%
|
(3)
+65%
|
(7)
-120%
|
(11)
-51%
|
(9)
+20%
|
(10)
-17%
|
(11)
-12%
|
(8)
+34%
|
(30)
-299%
|
(34)
-13%
|
(34)
+1%
|
(43)
-27%
|
(13)
+70%
|
(11)
+12%
|
(16)
-42%
|
(9)
+45%
|
(22)
-146%
|
(18)
+16%
|
(16)
+15%
|
(74)
-373%
|
(85)
-14%
|
(96)
-14%
|
(78)
+19%
|
(24)
+69%
|
(8)
+68%
|
1
N/A
|
58
+4 968%
|
123
+112%
|
120
-3%
|
124
+3%
|
52
-58%
|
(5)
N/A
|
(1)
+68%
|
(1)
+6%
|
9
N/A
|
9
+0%
|
20
+115%
|
20
-1%
|
11
-45%
|
11
+0%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
2
|
2
|
2
|
2
|
6
|
6
|
6
|
6
|
5
|
5
|
5
|
10
|
8
|
9
|
10
|
8
|
5
|
5
|
6
|
2
|
2
|
4
|
5
|
8
|
9
|
8
|
22
|
82
|
87
|
90
|
76
|
14
|
8
|
6
|
15
|
14
|
14
|
12
|
0
|
61
|
61
|
0
|
86
|
28
|
28
|
0
|
3
|
0
|
5
|
0
|
14
|
21
|
17
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
0
|
0
|
(3)
|
(3)
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
39
|
36
|
34
|
38
|
(8)
|
(6)
|
(6)
|
(13)
|
(62)
|
(63)
|
(61)
|
(59)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(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
|
(1)
|
(1)
|
(1)
|
0
|
7
|
7
|
0
|
0
|
(5)
|
(4)
|
2
|
6
|
5
|
0
|
3
|
(3)
|
(4)
|
(0)
|
(3)
|
(0)
|
0
|
0
|
(0)
|
0
|
(1)
|
(2)
|
(1)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
2
N/A
|
2
+2%
|
2
-16%
|
2
+1%
|
6
+256%
|
6
0%
|
6
+0%
|
6
+5%
|
5
-19%
|
5
N/A
|
5
N/A
|
10
+96%
|
8
-16%
|
9
+6%
|
10
+12%
|
8
-14%
|
5
-36%
|
10
+84%
|
11
+9%
|
2
-79%
|
2
-16%
|
1
-34%
|
1
+21%
|
10
+585%
|
10
+3%
|
8
-24%
|
21
+164%
|
81
+284%
|
86
+7%
|
89
+3%
|
82
-7%
|
20
-75%
|
8
-61%
|
6
-23%
|
10
+64%
|
9
-7%
|
16
+70%
|
17
+8%
|
4
-76%
|
101
+2 282%
|
100
0%
|
92
-9%
|
121
+32%
|
20
-84%
|
20
-1%
|
22
+12%
|
(10)
N/A
|
(62)
-553%
|
(58)
+7%
|
(56)
+3%
|
(46)
+18%
|
15
N/A
|
13
-13%
|
13
+3%
|
5
-59%
|
1
-89%
|
(4)
N/A
|
(3)
+16%
|
(3)
+14%
|
(3)
-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
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
0
|
(0)
|
(1)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
|
| Net Change in Cash |
2
N/A
|
2
-8%
|
1
-37%
|
1
-2%
|
3
+249%
|
2
-48%
|
1
-16%
|
(1)
N/A
|
0
N/A
|
1
+556%
|
1
+8%
|
8
+584%
|
5
-31%
|
6
+10%
|
6
+2%
|
4
-38%
|
(0)
N/A
|
(1)
-167%
|
(1)
+40%
|
(10)
-1 304%
|
(9)
+13%
|
(6)
+33%
|
(5)
+11%
|
2
N/A
|
0
-79%
|
(2)
N/A
|
9
N/A
|
67
+669%
|
54
-20%
|
50
-8%
|
43
-14%
|
(28)
N/A
|
(13)
+54%
|
(12)
+9%
|
(13)
-12%
|
(6)
+52%
|
(14)
-125%
|
(9)
+38%
|
(18)
-103%
|
13
N/A
|
12
-11%
|
(10)
N/A
|
21
N/A
|
(7)
N/A
|
(8)
-20%
|
1
N/A
|
29
+2 812%
|
21
-26%
|
16
-27%
|
9
-44%
|
(48)
N/A
|
(49)
-2%
|
(36)
+26%
|
(16)
+56%
|
(16)
-2%
|
(10)
+37%
|
(1)
+91%
|
(6)
-504%
|
(5)
+16%
|
(4)
+17%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(0)
N/A
|
(0)
-59%
|
(1)
-46%
|
(1)
-6%
|
(1)
-56%
|
(2)
-48%
|
(2)
-21%
|
(4)
-95%
|
(5)
-24%
|
(5)
-2%
|
(5)
-3%
|
(4)
+19%
|
(3)
+16%
|
(3)
+1%
|
(4)
-20%
|
(5)
-19%
|
(7)
-36%
|
(11)
-68%
|
(11)
-3%
|
(12)
-7%
|
(11)
+12%
|
(7)
+34%
|
(7)
+4%
|
(8)
-19%
|
(10)
-23%
|
(10)
-1%
|
(12)
-20%
|
(14)
-12%
|
(17)
-28%
|
(22)
-26%
|
(26)
-19%
|
(31)
-20%
|
(34)
-7%
|
(33)
+3%
|
(34)
-5%
|
(31)
+10%
|
(27)
+12%
|
(22)
+17%
|
(19)
+14%
|
(23)
-20%
|
(25)
-10%
|
(34)
-33%
|
(39)
-16%
|
(27)
+31%
|
(38)
-41%
|
(37)
+4%
|
(38)
-3%
|
(49)
-30%
|
(52)
-5%
|
(60)
-16%
|
(59)
+2%
|
(64)
-8%
|
(49)
+23%
|
(28)
+44%
|
(31)
-12%
|
(20)
+35%
|
(17)
+16%
|
(22)
-33%
|
(12)
+44%
|
(12)
+6%
|
|