Victoria Gold Corp
TSX:VGCX
Cash Flow Statement
Cash Flow Statement
Victoria Gold Corp
Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
(3)
|
(2)
|
(1)
|
1
|
(8)
|
(7)
|
(8)
|
(8)
|
(2)
|
(2)
|
(3)
|
(2)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(7)
|
1
|
(2)
|
(12)
|
(6)
|
(33)
|
(10)
|
(57)
|
(72)
|
(30)
|
15
|
94
|
108
|
120
|
110
|
95
|
111
|
70
|
35
|
20
|
19
|
33
|
25
|
15
|
|
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
|
13
|
27
|
40
|
53
|
58
|
60
|
61
|
64
|
65
|
68
|
72
|
75
|
74
|
73
|
73
|
|
Other Non-Cash Items |
(0)
|
(1)
|
(0)
|
(2)
|
5
|
5
|
5
|
5
|
(0)
|
0
|
1
|
(1)
|
(2)
|
(3)
|
(1)
|
(1)
|
(1)
|
1
|
(7)
|
(4)
|
9
|
3
|
35
|
5
|
50
|
64
|
42
|
33
|
(25)
|
(19)
|
(5)
|
17
|
37
|
24
|
22
|
41
|
51
|
53
|
51
|
43
|
40
|
|
Cash Taxes Paid |
1
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
1
|
0
|
0
|
2
|
1
|
3
|
7
|
12
|
14
|
15
|
12
|
9
|
8
|
8
|
8
|
11
|
14
|
17
|
20
|
21
|
20
|
|
Change in Working Capital |
1
|
(4)
|
(8)
|
(10)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(3)
|
(5)
|
(4)
|
1
|
3
|
2
|
(3)
|
(5)
|
(3)
|
1
|
(0)
|
4
|
2
|
42
|
37
|
13
|
(7)
|
(59)
|
(55)
|
(79)
|
(76)
|
(50)
|
(60)
|
(41)
|
(38)
|
(47)
|
(27)
|
4
|
|
Cash from Operating Activities |
(3)
N/A
|
(7)
-140%
|
(9)
-25%
|
(11)
-20%
|
(3)
+69%
|
(3)
+3%
|
(3)
-3%
|
(3)
+18%
|
(2)
+26%
|
(2)
+10%
|
(2)
+17%
|
(2)
-27%
|
(3)
-58%
|
(7)
-123%
|
(8)
-22%
|
(8)
+9%
|
(4)
+53%
|
(2)
+34%
|
(3)
-39%
|
(9)
-178%
|
(8)
+9%
|
(6)
+30%
|
3
N/A
|
(5)
N/A
|
(3)
+45%
|
(5)
-86%
|
67
N/A
|
112
+67%
|
122
+9%
|
136
+11%
|
113
-16%
|
132
+16%
|
113
-15%
|
122
+8%
|
108
-12%
|
84
-22%
|
102
+22%
|
109
+7%
|
111
+2%
|
114
+3%
|
132
+16%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(12)
|
(9)
|
(8)
|
(8)
|
(7)
|
(7)
|
(5)
|
(3)
|
(3)
|
(5)
|
(7)
|
(10)
|
(12)
|
(12)
|
(18)
|
(33)
|
(41)
|
(67)
|
(148)
|
(223)
|
(303)
|
(379)
|
(361)
|
(197)
|
(205)
|
(106)
|
(78)
|
(80)
|
(103)
|
(123)
|
(101)
|
(99)
|
(99)
|
(91)
|
(113)
|
(122)
|
(113)
|
(118)
|
(97)
|
(89)
|
(78)
|
|
Other Items |
17
|
17
|
19
|
21
|
10
|
11
|
4
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
(9)
|
(9)
|
(16)
|
33
|
39
|
50
|
71
|
42
|
44
|
23
|
28
|
10
|
13
|
17
|
12
|
14
|
11
|
3
|
3
|
0
|
(0)
|
(4)
|
(4)
|
(18)
|
(26)
|
(22)
|
0
|
|
Cash from Investing Activities |
5
N/A
|
8
+82%
|
12
+41%
|
13
+11%
|
4
-73%
|
5
+31%
|
(1)
N/A
|
(1)
+17%
|
(2)
-120%
|
(5)
-127%
|
(7)
-42%
|
(10)
-44%
|
(12)
-14%
|
(12)
N/A
|
(27)
-129%
|
(41)
-55%
|
(57)
-38%
|
(34)
+40%
|
(109)
-218%
|
(173)
-59%
|
(232)
-34%
|
(337)
-46%
|
(318)
+6%
|
(174)
+45%
|
(177)
-2%
|
(97)
+46%
|
(64)
+33%
|
(64)
+1%
|
(92)
-44%
|
(109)
-19%
|
(90)
+17%
|
(96)
-6%
|
(96)
0%
|
(90)
+6%
|
(113)
-25%
|
(126)
-12%
|
(117)
+7%
|
(135)
-16%
|
(123)
+9%
|
(110)
+10%
|
(100)
+9%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
28
|
59
|
62
|
60
|
46
|
15
|
11
|
10
|
119
|
119
|
119
|
121
|
35
|
35
|
33
|
43
|
34
|
34
|
37
|
28
|
7
|
8
|
10
|
33
|
32
|
31
|
22
|
(2)
|
16
|
16
|
18
|
28
|
|
Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
8
|
79
|
122
|
234
|
268
|
151
|
147
|
31
|
(36)
|
(34)
|
(44)
|
(31)
|
(42)
|
(61)
|
(22)
|
(41)
|
2
|
20
|
12
|
26
|
(1)
|
(7)
|
(35)
|
|
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
|
(7)
|
(12)
|
(15)
|
(17)
|
(12)
|
(9)
|
(8)
|
(8)
|
(8)
|
(11)
|
(14)
|
(17)
|
(20)
|
(21)
|
(20)
|
|
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
|
2
N/A
|
3
+113%
|
28
+712%
|
59
+112%
|
62
+5%
|
60
-2%
|
46
-23%
|
15
-67%
|
11
-30%
|
10
-5%
|
115
+1 027%
|
126
+10%
|
198
+57%
|
242
+23%
|
269
+11%
|
303
+13%
|
184
-39%
|
190
+3%
|
65
-66%
|
(9)
N/A
|
(8)
+3%
|
(30)
-265%
|
(41)
-34%
|
(47)
-15%
|
(61)
-30%
|
3
N/A
|
(17)
N/A
|
25
N/A
|
31
+23%
|
(3)
N/A
|
24
N/A
|
(5)
N/A
|
(9)
-77%
|
(28)
-198%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
1
|
(0)
|
0
|
(1)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
(1)
|
(0)
|
0
|
|
Net Change in Cash |
2
N/A
|
1
-39%
|
3
+145%
|
2
-11%
|
1
-71%
|
2
+186%
|
(4)
N/A
|
(2)
+61%
|
(1)
+53%
|
21
N/A
|
50
+139%
|
49
-1%
|
46
-8%
|
28
-39%
|
(20)
N/A
|
(38)
-93%
|
(50)
-31%
|
79
N/A
|
15
-81%
|
17
+11%
|
3
-83%
|
(74)
N/A
|
(12)
+83%
|
5
N/A
|
11
+126%
|
(38)
N/A
|
(6)
+85%
|
39
N/A
|
(1)
N/A
|
(16)
-1 208%
|
(25)
-60%
|
(25)
+1%
|
19
N/A
|
14
-25%
|
21
+48%
|
(11)
N/A
|
(17)
-61%
|
(2)
+91%
|
(17)
-969%
|
(6)
+67%
|
5
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(15)
N/A
|
(16)
-6%
|
(17)
-4%
|
(19)
-13%
|
(10)
+46%
|
(10)
+5%
|
(8)
+13%
|
(6)
+27%
|
(5)
+11%
|
(7)
-28%
|
(9)
-25%
|
(12)
-41%
|
(15)
-21%
|
(18)
-25%
|
(26)
-44%
|
(40)
-52%
|
(45)
-11%
|
(69)
-54%
|
(151)
-119%
|
(232)
-53%
|
(311)
-34%
|
(385)
-24%
|
(359)
+7%
|
(203)
+44%
|
(208)
-3%
|
(112)
+46%
|
(10)
+91%
|
32
N/A
|
19
-40%
|
12
-35%
|
12
N/A
|
33
+169%
|
13
-60%
|
31
+134%
|
(5)
N/A
|
(39)
-644%
|
(11)
+72%
|
(8)
+21%
|
14
N/A
|
25
+81%
|
54
+111%
|