Orezone Gold Corp
TSX:ORE
Cash Flow Statement
Cash Flow Statement
Orezone Gold Corp
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Net Income |
(32)
|
(36)
|
(10)
|
(7)
|
(5)
|
(7)
|
(31)
|
(27)
|
(22)
|
(12)
|
(8)
|
(10)
|
(11)
|
(12)
|
(11)
|
(9)
|
(8)
|
(6)
|
(6)
|
(5)
|
(6)
|
(6)
|
(8)
|
(8)
|
(9)
|
(10)
|
(10)
|
(13)
|
(16)
|
(17)
|
(18)
|
(21)
|
(22)
|
(25)
|
(22)
|
(21)
|
(19)
|
(15)
|
(16)
|
(20)
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
1
|
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
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
|
| Other Non-Cash Items |
2
|
2
|
(24)
|
(21)
|
(21)
|
(16)
|
13
|
10
|
10
|
3
|
(1)
|
(1)
|
(0)
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
(1)
|
0
|
0
|
0
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
10
|
|
| Cash Taxes Paid |
0
|
0
|
2
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 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
|
|
| Change in Working Capital |
0
|
0
|
2
|
(0)
|
0
|
(1)
|
(3)
|
(1)
|
(1)
|
(0)
|
1
|
1
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
1
|
1
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
2
|
0
|
0
|
(0)
|
0
|
1
|
0
|
0
|
0
|
0
|
1
|
2
|
|
| Cash from Operating Activities |
(29)
N/A
|
(33)
-14%
|
(31)
+4%
|
(27)
+12%
|
(25)
+9%
|
(22)
+12%
|
(20)
+10%
|
(17)
+14%
|
(12)
+30%
|
(8)
+34%
|
(7)
+13%
|
(8)
-19%
|
(9)
-11%
|
(10)
-9%
|
(9)
+6%
|
(8)
+16%
|
(7)
+9%
|
(6)
+20%
|
(5)
+18%
|
(4)
+6%
|
(4)
+2%
|
(5)
-20%
|
(8)
-50%
|
(8)
-10%
|
(9)
-2%
|
(9)
-4%
|
(9)
-2%
|
(9)
-4%
|
(12)
-26%
|
(15)
-24%
|
(16)
-11%
|
(20)
-23%
|
(21)
-4%
|
(23)
-8%
|
(20)
+9%
|
(19)
+8%
|
(17)
+8%
|
(12)
+28%
|
(11)
+11%
|
(8)
+26%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(5)
|
(4)
|
(4)
|
(2)
|
(1)
|
(1)
|
(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)
|
(0)
|
(0)
|
(0)
|
(3)
|
(20)
|
(43)
|
|
| Other Items |
0
|
0
|
13
|
13
|
13
|
13
|
0
|
0
|
1
|
4
|
4
|
4
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(4)
N/A
|
(4)
+6%
|
9
N/A
|
11
+15%
|
12
+10%
|
12
+3%
|
(0)
N/A
|
(0)
+38%
|
0
N/A
|
4
+1 454%
|
4
N/A
|
4
0%
|
3
-9%
|
0
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
-50%
|
0
+100%
|
0
+250%
|
0
+14%
|
0
+38%
|
0
+9%
|
0
-8%
|
0
N/A
|
0
-91%
|
0
+800%
|
0
-42%
|
(0)
N/A
|
(0)
-114%
|
(1)
-126%
|
(1)
+4%
|
(0)
+31%
|
(0)
+22%
|
(0)
+65%
|
(0)
-44%
|
(0)
-73%
|
(3)
-1 009%
|
(20)
-513%
|
(43)
-121%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
5
|
5
|
0
|
0
|
0
|
5
|
5
|
9
|
9
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
36
|
36
|
36
|
36
|
1
|
1
|
1
|
16
|
15
|
16
|
16
|
58
|
58
|
58
|
|
| 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)
|
|
| Other |
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
3
|
(0)
|
(0)
|
19
|
19
|
15
|
16
|
(3)
|
(4)
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
|
| Cash from Financing Activities |
0
N/A
|
0
+38%
|
0
-60%
|
0
-75%
|
0
N/A
|
0
+100%
|
0
+38%
|
0
N/A
|
5
+4 300%
|
5
-2%
|
5
N/A
|
5
N/A
|
0
N/A
|
3
N/A
|
3
N/A
|
8
+166%
|
8
N/A
|
9
+10%
|
9
+0%
|
23
+161%
|
23
N/A
|
16
-32%
|
16
+4%
|
(3)
N/A
|
(4)
-18%
|
0
N/A
|
35
+49 443%
|
35
+0%
|
35
+2%
|
36
+1%
|
1
-98%
|
1
-2%
|
1
-3%
|
14
+1 769%
|
14
-2%
|
15
+5%
|
15
+0%
|
56
+273%
|
56
0%
|
55
-1%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
(2)
|
(2)
|
2
|
1
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
1
|
1
|
(1)
|
(1)
|
(3)
|
(2)
|
(0)
|
(1)
|
1
|
(1)
|
(1)
|
(0)
|
(0)
|
2
|
1
|
1
|
|
| Net Change in Cash |
(33)
N/A
|
(37)
-15%
|
(24)
+37%
|
(14)
+39%
|
(12)
+18%
|
(9)
+21%
|
(20)
-109%
|
(18)
+11%
|
(7)
+58%
|
0
N/A
|
2
N/A
|
(0)
N/A
|
(6)
-3 089%
|
(7)
-18%
|
(7)
+5%
|
(0)
+95%
|
0
N/A
|
3
+600%
|
4
+33%
|
19
+363%
|
18
-1%
|
10
-45%
|
9
-15%
|
(11)
N/A
|
(11)
-2%
|
(8)
+25%
|
24
N/A
|
24
-1%
|
20
-16%
|
19
-8%
|
(16)
N/A
|
(21)
-28%
|
(20)
+6%
|
(9)
+52%
|
(7)
+23%
|
(4)
+39%
|
(3)
+32%
|
42
N/A
|
26
-37%
|
5
-83%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(33)
N/A
|
(37)
-11%
|
(35)
+4%
|
(30)
+15%
|
(26)
+12%
|
(23)
+12%
|
(20)
+12%
|
(17)
+14%
|
(12)
+30%
|
(8)
+34%
|
(7)
+13%
|
(8)
-19%
|
(9)
-11%
|
(10)
-9%
|
(9)
+7%
|
(8)
+15%
|
(7)
+9%
|
(6)
+20%
|
(5)
+18%
|
(4)
+7%
|
(4)
+2%
|
(5)
-21%
|
(8)
-50%
|
(8)
-10%
|
(9)
-2%
|
(9)
-5%
|
(9)
-2%
|
(10)
-6%
|
(13)
-29%
|
(16)
-24%
|
(18)
-13%
|
(21)
-21%
|
(22)
-2%
|
(23)
-6%
|
(21)
+10%
|
(19)
+8%
|
(18)
+7%
|
(16)
+11%
|
(31)
-95%
|
(51)
-67%
|
|