Titan Mining Corp
TSX:TI
Cash Flow Statement
Cash Flow Statement
Titan Mining Corp
| 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 |
(6)
|
(9)
|
(11)
|
(13)
|
(11)
|
(14)
|
(16)
|
(15)
|
(17)
|
(13)
|
(11)
|
(18)
|
(16)
|
(16)
|
(14)
|
(6)
|
(2)
|
(2)
|
1
|
(1)
|
3
|
5
|
(1)
|
3
|
(8)
|
(7)
|
(10)
|
(14)
|
(6)
|
(12)
|
7
|
10
|
8
|
13
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
5
|
7
|
10
|
11
|
11
|
11
|
12
|
12
|
12
|
12
|
12
|
13
|
13
|
12
|
13
|
13
|
13
|
11
|
9
|
7
|
6
|
5
|
|
| Stock-Based Compensation |
0
|
0
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
|
| Other Non-Cash Items |
1
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
5
|
6
|
6
|
8
|
5
|
4
|
3
|
1
|
(1)
|
(0)
|
1
|
3
|
5
|
(0)
|
3
|
(2)
|
(7)
|
1
|
(1)
|
3
|
9
|
7
|
2
|
2
|
0
|
0
|
|
| 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
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
8
|
8
|
8
|
2
|
2
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
|
| Change in Working Capital |
(0)
|
0
|
(0)
|
(4)
|
(4)
|
(3)
|
(2)
|
1
|
2
|
1
|
(0)
|
3
|
(1)
|
(1)
|
(1)
|
(5)
|
(4)
|
(7)
|
(7)
|
(5)
|
(4)
|
5
|
1
|
4
|
2
|
(9)
|
(2)
|
(5)
|
(6)
|
1
|
(3)
|
(4)
|
(1)
|
(1)
|
|
| Cash from Operating Activities |
(4)
N/A
|
(6)
-39%
|
(8)
-36%
|
(13)
-67%
|
(12)
+14%
|
(14)
-20%
|
(15)
-9%
|
(12)
+23%
|
(10)
+13%
|
(7)
+34%
|
(5)
+23%
|
(5)
+9%
|
(7)
-38%
|
(5)
+28%
|
(1)
+70%
|
0
N/A
|
5
N/A
|
3
-45%
|
7
+167%
|
9
+21%
|
16
+79%
|
21
+34%
|
16
-26%
|
17
+9%
|
(0)
N/A
|
(3)
-588%
|
0
N/A
|
(3)
N/A
|
9
N/A
|
8
-11%
|
14
+89%
|
15
+2%
|
14
-7%
|
17
+28%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(3)
|
(11)
|
(15)
|
(20)
|
(28)
|
(26)
|
(22)
|
(18)
|
(8)
|
(3)
|
(2)
|
(1)
|
(1)
|
(0)
|
(2)
|
(4)
|
(5)
|
(7)
|
(6)
|
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(5)
|
(10)
|
|
| 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
|
|
| Cash from Investing Activities |
(0)
N/A
|
(1)
-19%
|
(3)
-414%
|
(11)
-316%
|
(15)
-37%
|
(20)
-34%
|
(28)
-44%
|
(26)
+10%
|
(22)
+13%
|
(18)
+18%
|
(8)
+56%
|
(3)
+60%
|
(2)
+51%
|
(1)
+42%
|
(1)
+40%
|
(0)
+75%
|
(2)
-1 350%
|
(4)
-81%
|
(5)
-25%
|
(7)
-60%
|
(6)
+15%
|
(5)
+23%
|
(4)
+10%
|
(3)
+39%
|
(3)
-15%
|
(3)
-1%
|
(3)
+13%
|
(2)
+27%
|
(1)
+27%
|
(1)
0%
|
(2)
-25%
|
(2)
-16%
|
(5)
-130%
|
(10)
-102%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
38
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
11
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
1
|
0
|
0
|
5
|
20
|
27
|
28
|
25
|
9
|
2
|
4
|
3
|
3
|
2
|
(1)
|
(1)
|
(3)
|
(3)
|
25
|
25
|
22
|
22
|
1
|
1
|
6
|
6
|
(1)
|
(1)
|
(6)
|
(3)
|
(7)
|
(10)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(2)
|
(2)
|
(12)
|
(11)
|
(9)
|
(9)
|
1
|
1
|
1
|
3
|
(1)
|
(1)
|
(1)
|
(4)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(28)
|
(29)
|
(29)
|
(29)
|
(3)
|
(2)
|
(3)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
0
|
0
|
|
| Cash from Financing Activities |
6
N/A
|
7
+10%
|
28
+324%
|
28
+1%
|
30
+7%
|
35
+15%
|
21
-40%
|
28
+34%
|
28
+1%
|
28
-1%
|
13
-53%
|
6
-51%
|
8
+30%
|
9
+12%
|
8
-10%
|
7
-12%
|
5
-31%
|
(1)
N/A
|
(4)
-346%
|
(5)
-24%
|
(6)
-21%
|
(8)
-24%
|
(11)
-43%
|
(11)
+3%
|
(6)
+45%
|
(4)
+26%
|
1
N/A
|
1
+130%
|
(4)
N/A
|
(4)
-4%
|
(7)
-98%
|
(4)
+39%
|
(6)
-40%
|
(9)
-50%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
0
|
(0)
|
1
|
1
|
(1)
|
0
|
0
|
1
|
1
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Net Change in Cash |
1
N/A
|
0
-95%
|
17
+28 250%
|
3
-80%
|
3
-4%
|
1
-83%
|
(23)
N/A
|
(9)
+60%
|
(4)
+57%
|
3
N/A
|
(1)
N/A
|
(2)
-221%
|
(0)
+91%
|
3
N/A
|
6
+82%
|
5
-8%
|
6
+8%
|
(2)
N/A
|
(1)
+12%
|
(3)
-82%
|
5
N/A
|
8
+69%
|
1
-92%
|
4
+513%
|
(8)
N/A
|
(9)
-14%
|
(2)
+82%
|
(3)
-91%
|
3
N/A
|
2
-42%
|
5
+237%
|
8
+56%
|
3
-68%
|
(2)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(5)
N/A
|
(7)
-37%
|
(11)
-62%
|
(24)
-128%
|
(26)
-9%
|
(34)
-28%
|
(44)
-30%
|
(37)
+14%
|
(33)
+13%
|
(25)
+23%
|
(13)
+47%
|
(8)
+40%
|
(8)
-2%
|
(6)
+31%
|
(2)
+65%
|
(0)
+93%
|
3
N/A
|
(1)
N/A
|
3
N/A
|
1
-45%
|
10
+547%
|
16
+72%
|
11
-31%
|
14
+27%
|
(3)
N/A
|
(6)
-69%
|
(2)
+62%
|
(4)
-101%
|
7
N/A
|
6
-16%
|
12
+104%
|
12
N/A
|
9
-30%
|
8
-10%
|
|