Petrus Resources Ltd
TSX:PRQ
Cash Flow Statement
Cash Flow Statement
Petrus Resources Ltd
| 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 |
2
|
(37)
|
(23)
|
(67)
|
(56)
|
(10)
|
(56)
|
(111)
|
(124)
|
(134)
|
(91)
|
(3)
|
(10)
|
4
|
(18)
|
(42)
|
(118)
|
(127)
|
(101)
|
(98)
|
(13)
|
(11)
|
(0)
|
115
|
129
|
151
|
154
|
61
|
67
|
54
|
33
|
51
|
28
|
26
|
42
|
(1)
|
1
|
9
|
1
|
|
| Depreciation & Amortization |
(3)
|
(5)
|
(8)
|
45
|
44
|
45
|
51
|
53
|
53
|
50
|
44
|
40
|
38
|
37
|
37
|
37
|
35
|
31
|
28
|
25
|
23
|
23
|
24
|
23
|
25
|
27
|
28
|
33
|
39
|
43
|
47
|
47
|
44
|
42
|
41
|
41
|
41
|
40
|
42
|
|
| Change in Deffered Taxes |
1
|
3
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(20)
|
(21)
|
(21)
|
(19)
|
(1)
|
(1)
|
2
|
(0)
|
|
| Stock-Based Compensation |
(0)
|
(0)
|
(0)
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Other Non-Cash Items |
(11)
|
24
|
1
|
49
|
46
|
5
|
47
|
104
|
117
|
126
|
88
|
(4)
|
4
|
(8)
|
11
|
39
|
111
|
122
|
102
|
99
|
17
|
17
|
11
|
(99)
|
(105)
|
(114)
|
(118)
|
(6)
|
(9)
|
(4)
|
16
|
0
|
17
|
13
|
(11)
|
11
|
5
|
(3)
|
8
|
|
| 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
|
|
| Cash Interest Paid |
1
|
(0)
|
(1)
|
11
|
9
|
9
|
9
|
7
|
7
|
7
|
7
|
8
|
8
|
8
|
9
|
8
|
8
|
8
|
7
|
7
|
6
|
5
|
6
|
5
|
5
|
4
|
3
|
3
|
4
|
4
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
6
|
6
|
|
| Change in Working Capital |
18
|
36
|
36
|
14
|
6
|
11
|
5
|
1
|
(1)
|
(5)
|
(1)
|
(5)
|
(0)
|
5
|
2
|
(6)
|
1
|
(7)
|
(2)
|
3
|
(4)
|
(6)
|
(2)
|
(0)
|
(3)
|
(2)
|
15
|
13
|
2
|
0
|
(19)
|
(4)
|
11
|
16
|
15
|
9
|
7
|
0
|
3
|
|
| Cash from Operating Activities |
9
N/A
|
22
+153%
|
16
-25%
|
42
+159%
|
41
-1%
|
51
+22%
|
47
-8%
|
46
-2%
|
44
-4%
|
36
-18%
|
40
+12%
|
28
-30%
|
32
+14%
|
37
+15%
|
31
-16%
|
28
-11%
|
29
+6%
|
20
-34%
|
27
+38%
|
29
+7%
|
23
-20%
|
23
+1%
|
28
+19%
|
33
+19%
|
40
+22%
|
56
+40%
|
79
+41%
|
101
+27%
|
100
-1%
|
93
-6%
|
76
-18%
|
74
-3%
|
79
+7%
|
76
-4%
|
69
-9%
|
59
-15%
|
53
-9%
|
48
-10%
|
53
+11%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
25
|
36
|
30
|
(29)
|
(48)
|
(64)
|
(70)
|
(83)
|
(61)
|
(43)
|
(34)
|
(24)
|
(26)
|
(27)
|
(26)
|
(18)
|
(18)
|
(16)
|
(16)
|
(14)
|
(14)
|
(14)
|
(18)
|
(27)
|
(25)
|
(29)
|
(72)
|
(97)
|
(121)
|
(120)
|
(92)
|
(87)
|
(69)
|
(73)
|
(56)
|
(32)
|
(37)
|
(43)
|
(46)
|
|
| Other Items |
9
|
8
|
59
|
32
|
32
|
34
|
5
|
8
|
(3)
|
2
|
(4)
|
(1)
|
4
|
0
|
1
|
(4)
|
(5)
|
(1)
|
(2)
|
(0)
|
3
|
3
|
1
|
9
|
(1)
|
(0)
|
18
|
(1)
|
3
|
(2)
|
(10)
|
(3)
|
(11)
|
(7)
|
(18)
|
(20)
|
(2)
|
1
|
(5)
|
|
| Cash from Investing Activities |
34
N/A
|
43
+27%
|
88
+104%
|
3
-97%
|
(16)
N/A
|
(30)
-89%
|
(65)
-117%
|
(75)
-16%
|
(64)
+15%
|
(42)
+35%
|
(38)
+8%
|
(24)
+36%
|
(22)
+9%
|
(27)
-23%
|
(25)
+7%
|
(22)
+12%
|
(23)
-4%
|
(17)
+27%
|
(18)
-4%
|
(15)
+18%
|
(11)
+24%
|
(11)
+2%
|
(17)
-57%
|
(18)
-5%
|
(26)
-44%
|
(29)
-12%
|
(54)
-88%
|
(98)
-80%
|
(118)
-20%
|
(121)
-3%
|
(102)
+16%
|
(90)
+11%
|
(80)
+11%
|
(80)
+1%
|
(74)
+7%
|
(52)
+30%
|
(39)
+25%
|
(42)
-9%
|
(51)
-22%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
76
|
76
|
76
|
76
|
10
|
10
|
10
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
10
|
0
|
30
|
20
|
21
|
0
|
2
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(96)
|
(120)
|
(155)
|
(119)
|
(35)
|
(30)
|
5
|
21
|
19
|
7
|
(1)
|
(4)
|
(8)
|
(10)
|
(7)
|
(6)
|
(9)
|
(3)
|
(10)
|
(15)
|
(12)
|
(12)
|
(21)
|
(20)
|
(23)
|
(56)
|
(38)
|
(28)
|
(4)
|
25
|
18
|
20
|
9
|
15
|
20
|
8
|
(3)
|
3
|
5
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(7)
|
(11)
|
(15)
|
(14)
|
(12)
|
(9)
|
(7)
|
|
| Other |
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
1
|
(0)
|
(1)
|
(0)
|
(2)
|
(0)
|
(0)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
|
| Cash from Financing Activities |
(23)
N/A
|
(46)
-106%
|
(81)
-75%
|
(45)
+44%
|
(24)
+46%
|
(21)
+16%
|
13
N/A
|
29
+117%
|
17
-41%
|
6
-67%
|
(1)
N/A
|
(4)
-193%
|
(8)
-85%
|
(9)
-24%
|
(7)
+30%
|
(5)
+20%
|
(9)
-66%
|
(3)
+67%
|
(10)
-234%
|
(15)
-52%
|
(12)
+18%
|
(12)
-1%
|
(11)
+11%
|
(10)
+7%
|
(13)
-31%
|
(25)
-87%
|
(18)
+28%
|
(8)
+56%
|
17
N/A
|
25
+45%
|
19
-25%
|
16
-13%
|
1
-93%
|
4
+269%
|
5
+19%
|
(7)
N/A
|
(15)
-101%
|
(6)
+58%
|
(2)
+65%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
20
N/A
|
18
-8%
|
23
+27%
|
(1)
N/A
|
1
N/A
|
0
-91%
|
(5)
N/A
|
(0)
+94%
|
(3)
-867%
|
(0)
+97%
|
1
N/A
|
0
N/A
|
3
N/A
|
0
-85%
|
(1)
N/A
|
0
N/A
|
(3)
N/A
|
(1)
+81%
|
(1)
N/A
|
(0)
+40%
|
(0)
+67%
|
0
N/A
|
(0)
N/A
|
5
N/A
|
1
-74%
|
3
+108%
|
7
+170%
|
(5)
N/A
|
(1)
+78%
|
(3)
-173%
|
(7)
-137%
|
0
N/A
|
0
-92%
|
0
+267%
|
(0)
N/A
|
(0)
-207%
|
0
N/A
|
0
-99%
|
(0)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
34
N/A
|
57
+70%
|
46
-20%
|
13
-72%
|
(6)
N/A
|
(13)
-111%
|
(23)
-73%
|
(37)
-59%
|
(17)
+54%
|
(7)
+57%
|
6
N/A
|
5
-24%
|
6
+30%
|
10
+62%
|
5
-47%
|
10
+87%
|
11
+14%
|
3
-69%
|
11
+226%
|
15
+32%
|
10
-35%
|
9
-2%
|
10
+10%
|
6
-43%
|
16
+169%
|
28
+76%
|
7
-75%
|
4
-44%
|
(22)
N/A
|
(26)
-21%
|
(15)
+41%
|
(13)
+19%
|
10
N/A
|
3
-69%
|
13
+332%
|
27
+103%
|
17
-38%
|
5
-70%
|
7
+36%
|
|