Orla Mining Ltd
TSX:OLA
Cash Flow Statement
Cash Flow Statement
Orla Mining Ltd
| Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | 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 | 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)
|
(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)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(3)
|
(5)
|
(7)
|
(14)
|
(19)
|
(21)
|
(26)
|
(23)
|
(25)
|
(24)
|
(23)
|
(22)
|
(25)
|
(23)
|
(25)
|
(28)
|
(28)
|
(27)
|
(29)
|
(26)
|
3
|
4
|
22
|
46
|
40
|
54
|
50
|
(27)
|
(23)
|
(11)
|
4
|
89
|
2
|
26
|
54
|
|
| 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
|
1
|
7
|
14
|
15
|
21
|
22
|
22
|
29
|
32
|
35
|
39
|
41
|
49
|
80
|
112
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
2
|
1
|
3
|
2
|
3
|
4
|
5
|
7
|
7
|
8
|
|
| Other Non-Cash Items |
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
|
0
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
3
|
3
|
4
|
3
|
1
|
2
|
2
|
1
|
3
|
3
|
3
|
3
|
3
|
5
|
9
|
3
|
8
|
8
|
4
|
23
|
17
|
51
|
58
|
59
|
76
|
124
|
130
|
137
|
148
|
85
|
564
|
573
|
585
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
30
|
42
|
50
|
57
|
49
|
39
|
40
|
43
|
62
|
77
|
88
|
|
| 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
|
3
|
5
|
7
|
11
|
11
|
13
|
12
|
10
|
9
|
10
|
11
|
11
|
12
|
9
|
9
|
8
|
6
|
7
|
12
|
17
|
|
| Change in Working Capital |
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
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)
|
1
|
1
|
1
|
1
|
0
|
1
|
0
|
0
|
3
|
2
|
3
|
4
|
4
|
10
|
11
|
(6)
|
(7)
|
(13)
|
(6)
|
(17)
|
(49)
|
(61)
|
(73)
|
(60)
|
(37)
|
(36)
|
(39)
|
(41)
|
(61)
|
(75)
|
(81)
|
|
| Cash from Operating Activities |
(0)
N/A
|
(0)
-400%
|
(0)
-40%
|
(0)
N/A
|
(0)
-14%
|
(0)
+13%
|
(0)
-71%
|
(0)
-33%
|
(0)
-56%
|
(0)
-28%
|
(0)
+6%
|
(0)
+3%
|
(0)
+17%
|
(0)
+13%
|
(0)
+48%
|
(0)
-45%
|
(0)
N/A
|
(0)
+31%
|
(0)
-73%
|
(0)
+42%
|
(0)
N/A
|
(0)
N/A
|
(0)
+27%
|
(0)
+13%
|
(0)
+86%
|
(0)
-100%
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
-86%
|
(0)
-15%
|
(0)
-7%
|
(0)
-38%
|
(0)
-55%
|
(2)
-450%
|
(4)
-102%
|
(5)
-24%
|
(6)
-26%
|
(12)
-97%
|
(14)
-17%
|
(17)
-23%
|
(23)
-39%
|
(20)
+15%
|
(23)
-19%
|
(23)
+3%
|
(20)
+11%
|
(19)
+3%
|
(19)
+2%
|
(17)
+9%
|
(19)
-8%
|
(18)
+3%
|
(16)
+14%
|
(14)
+10%
|
(10)
+28%
|
(25)
-145%
|
0
N/A
|
20
+4 343%
|
46
+127%
|
95
+105%
|
70
-27%
|
73
+5%
|
75
+3%
|
65
-13%
|
103
+57%
|
124
+21%
|
152
+22%
|
175
+15%
|
554
+217%
|
604
+9%
|
670
+11%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(2)
|
(4)
|
(5)
|
(4)
|
(4)
|
(2)
|
1
|
(0)
|
1
|
1
|
(0)
|
(0)
|
(1)
|
(2)
|
(3)
|
(31)
|
(71)
|
(95)
|
(116)
|
(96)
|
(62)
|
(39)
|
(18)
|
(18)
|
(14)
|
(18)
|
(22)
|
(21)
|
(27)
|
(30)
|
(31)
|
(29)
|
(39)
|
(56)
|
(79)
|
|
| 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
|
(3)
|
(2)
|
0
|
0
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(12)
|
(21)
|
(6)
|
(13)
|
(6)
|
1
|
(17)
|
(7)
|
7
|
14
|
5
|
4
|
(6)
|
(9)
|
(21)
|
(23)
|
(16)
|
(15)
|
7
|
(790)
|
(803)
|
(798)
|
|
| Cash from Investing Activities |
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
+88%
|
(0)
-33%
|
0
N/A
|
0
+25%
|
0
-44%
|
0
+86%
|
0
+8%
|
0
-43%
|
(0)
N/A
|
(0)
-450%
|
(1)
-177%
|
(1)
+10%
|
(0)
+36%
|
(0)
+20%
|
(0)
+82%
|
(0)
+20%
|
(0)
-325%
|
(0)
+12%
|
(0)
+80%
|
(0)
-100%
|
(0)
+50%
|
(0)
-133%
|
(0)
+57%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(3)
N/A
|
(3)
+11%
|
(4)
-51%
|
(6)
-50%
|
(5)
+23%
|
(4)
+9%
|
(4)
-3%
|
(3)
+42%
|
0
N/A
|
(1)
N/A
|
(0)
+99%
|
(0)
-200%
|
(1)
-4 500%
|
(1)
+23%
|
(1)
-34%
|
(13)
-840%
|
(24)
-80%
|
(37)
-53%
|
(85)
-130%
|
(101)
-19%
|
(116)
-15%
|
(113)
+2%
|
(69)
+39%
|
(32)
+54%
|
(4)
+88%
|
(13)
-257%
|
(10)
+27%
|
(23)
-139%
|
(32)
-36%
|
(42)
-31%
|
(50)
-19%
|
(45)
+8%
|
(47)
-3%
|
(22)
+53%
|
(829)
-3 679%
|
(859)
-4%
|
(877)
-2%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
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
|
1
|
1
|
0
|
0
|
0
|
0
|
5
|
42
|
42
|
42
|
37
|
1
|
23
|
23
|
23
|
24
|
1
|
1
|
5
|
4
|
4
|
61
|
60
|
58
|
72
|
16
|
48
|
49
|
36
|
51
|
17
|
20
|
21
|
27
|
10
|
26
|
23
|
7
|
26
|
9
|
14
|
13
|
37
|
|
| 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
|
(18)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(12)
|
(12)
|
(17)
|
(23)
|
(17)
|
(18)
|
(38)
|
(32)
|
(36)
|
(56)
|
(90)
|
360
|
340
|
358
|
|
| 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
|
3
|
3
|
5
|
5
|
5
|
5
|
5
|
26
|
24
|
22
|
19
|
43
|
41
|
90
|
85
|
37
|
36
|
(12)
|
(9)
|
(8)
|
(9)
|
(11)
|
7
|
(12)
|
(9)
|
(8)
|
(26)
|
(6)
|
(32)
|
(37)
|
(41)
|
|
| Cash from Financing Activities |
0
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+3%
|
0
N/A
|
1
+88%
|
0
-53%
|
0
-3%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
+15%
|
0
-13%
|
0
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
1
N/A
|
0
-2%
|
0
-2%
|
0
N/A
|
0
N/A
|
5
N/A
|
24
+348%
|
24
+2%
|
24
+0%
|
19
-21%
|
1
-96%
|
26
+3 149%
|
26
-1%
|
28
+8%
|
29
+2%
|
6
-81%
|
6
+7%
|
9
+53%
|
30
+237%
|
28
-8%
|
82
+195%
|
80
-3%
|
101
+26%
|
113
+12%
|
106
-6%
|
133
+26%
|
86
-35%
|
72
-17%
|
27
-62%
|
(4)
N/A
|
(5)
-23%
|
(10)
-94%
|
(2)
+83%
|
0
N/A
|
(23)
N/A
|
(18)
+22%
|
(38)
-108%
|
(56)
-50%
|
(87)
-53%
|
343
N/A
|
317
-8%
|
355
+12%
|
|
| 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
|
1
|
0
|
(0)
|
(1)
|
0
|
4
|
3
|
6
|
2
|
0
|
1
|
(0)
|
0
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(0)
|
(2)
|
|
| Net Change in Cash |
(0)
N/A
|
(0)
-2 300%
|
(0)
+71%
|
(0)
-343%
|
(0)
-3%
|
(0)
+69%
|
(0)
-60%
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
+78%
|
0
N/A
|
0
-15%
|
0
-52%
|
0
+175%
|
(0)
N/A
|
(0)
+12%
|
(0)
+69%
|
(0)
-336%
|
0
N/A
|
0
+25%
|
(0)
N/A
|
(0)
+40%
|
(0)
-233%
|
(0)
+30%
|
(0)
-14%
|
(0)
+50%
|
(0)
+25%
|
0
N/A
|
0
N/A
|
0
-12%
|
0
-13%
|
(0)
N/A
|
(0)
-38%
|
2
N/A
|
19
+887%
|
17
-14%
|
14
-18%
|
8
-37%
|
(15)
N/A
|
8
N/A
|
7
-18%
|
5
-25%
|
8
+57%
|
(18)
N/A
|
(17)
+6%
|
(12)
+28%
|
10
N/A
|
7
-27%
|
50
+584%
|
37
-26%
|
49
+32%
|
16
-68%
|
(4)
N/A
|
9
N/A
|
(52)
N/A
|
4
N/A
|
16
+309%
|
38
+145%
|
76
+97%
|
49
-36%
|
48
-2%
|
44
-9%
|
0
-99%
|
34
+9 578%
|
40
+16%
|
48
+21%
|
64
+33%
|
66
+3%
|
61
-8%
|
146
+139%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(0)
N/A
|
(0)
-400%
|
(0)
-40%
|
(0)
N/A
|
(0)
-14%
|
(0)
+13%
|
(0)
-100%
|
(0)
-14%
|
(0)
-69%
|
(1)
-96%
|
(1)
+2%
|
(1)
+4%
|
(1)
-4%
|
(0)
+23%
|
(0)
+15%
|
(1)
-126%
|
(1)
+8%
|
(1)
+21%
|
(1)
-2%
|
(0)
+72%
|
(0)
+6%
|
(0)
-20%
|
(0)
+28%
|
(0)
+23%
|
(0)
+30%
|
(0)
+29%
|
(0)
+20%
|
(0)
+25%
|
(0)
-133%
|
(0)
N/A
|
(0)
-57%
|
(0)
-36%
|
(0)
-7%
|
(0)
-38%
|
(0)
-55%
|
(2)
-529%
|
(5)
-153%
|
(8)
-54%
|
(11)
-34%
|
(16)
-42%
|
(18)
-13%
|
(19)
-6%
|
(23)
-19%
|
(20)
+11%
|
(22)
-11%
|
(22)
+3%
|
(21)
+5%
|
(19)
+5%
|
(20)
-1%
|
(19)
+4%
|
(22)
-14%
|
(49)
-130%
|
(87)
-76%
|
(109)
-26%
|
(127)
-16%
|
(121)
+4%
|
(62)
+49%
|
(18)
+70%
|
28
N/A
|
77
+172%
|
56
-28%
|
56
0%
|
53
-5%
|
44
-16%
|
76
+71%
|
94
+24%
|
121
+28%
|
145
+20%
|
515
+255%
|
548
+6%
|
591
+8%
|
|