Blue River Resources Ltd
XBER:0BL
Cash Flow Statement
Cash Flow Statement
Blue River Resources Ltd
| Apr-2013 | Jul-2013 | Oct-2013 | Jan-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Jan-2023 | Apr-2023 | Jul-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
|
| 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)
|
|
| Other Non-Cash Items |
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
2
|
2
|
1
|
2
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
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
|
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
|
0
|
|
| Change in Working Capital |
0
|
(0)
|
0
|
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
|
|
| Cash from Operating Activities |
(1)
N/A
|
(1)
-85%
|
(1)
+18%
|
(1)
N/A
|
(1)
+5%
|
(0)
+64%
|
(1)
-134%
|
(1)
+8%
|
(1)
+14%
|
(0)
+14%
|
(0)
+57%
|
(0)
+24%
|
(0)
-164%
|
(1)
-100%
|
(1)
-54%
|
(1)
-25%
|
(1)
-1%
|
(1)
+8%
|
(1)
+28%
|
(1)
+13%
|
(1)
+4%
|
(1)
+18%
|
(1)
+14%
|
(0)
+22%
|
(0)
+37%
|
(0)
+35%
|
(0)
+8%
|
(0)
+23%
|
(0)
+31%
|
(0)
0%
|
(0)
+6%
|
(0)
-4%
|
(0)
+16%
|
(0)
+8%
|
(0)
-475%
|
(0)
-28%
|
(1)
-28%
|
(1)
+10%
|
0
N/A
|
0
+133%
|
0
-22%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-3%
|
(0)
+5%
|
(0)
+6%
|
0
N/A
|
0
+23%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
+9%
|
(0)
-50%
|
(0)
-700%
|
(0)
-96%
|
(1)
-36%
|
(1)
-16%
|
(1)
-1%
|
(0)
+36%
|
(0)
+35%
|
(0)
+29%
|
(0)
+78%
|
(0)
-49%
|
(0)
N/A
|
(0)
+14%
|
(0)
+62%
|
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
N/A
|
(0)
N/A
|
0
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
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
|
|
| 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
|
0
|
|
| 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)
|
(0)
|
|
| Cash from Financing Activities |
0
N/A
|
1
+146%
|
1
+20%
|
1
N/A
|
1
-4%
|
1
-44%
|
1
-9%
|
1
-10%
|
1
N/A
|
0
-22%
|
0
-50%
|
0
-26%
|
0
+193%
|
1
+120%
|
2
+86%
|
2
+15%
|
2
+2%
|
2
-2%
|
1
-41%
|
1
-4%
|
1
-13%
|
1
-33%
|
1
-8%
|
0
-32%
|
0
-22%
|
0
-40%
|
0
-18%
|
0
-23%
|
0
-35%
|
0
+6%
|
0
-5%
|
0
+5%
|
0
-16%
|
0
-6%
|
0
+566%
|
1
+14%
|
1
+23%
|
1
-5%
|
(0)
N/A
|
(0)
-152%
|
(0)
+4%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-100%
|
(0)
+50%
|
0
N/A
|
0
-91%
|
0
+1 049%
|
0
N/A
|
(0)
N/A
|
(0)
+73%
|
(0)
-84%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
-90%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
-80%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
+94%
|
(0)
+47%
|
(0)
+93%
|
(0)
+45%
|
(0)
-4 209%
|
(0)
+93%
|
0
N/A
|
0
+255%
|
0
-32%
|
0
+213%
|
0
+3 308%
|
0
-55%
|
0
-48%
|
0
-1%
|
0
+130%
|
0
+6%
|
0
-55%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(1)
-85%
|
(1)
-21%
|
(1)
-2%
|
(1)
+36%
|
(0)
+64%
|
(1)
-134%
|
(1)
+8%
|
(1)
+14%
|
(0)
+12%
|
(0)
+47%
|
(0)
+19%
|
(0)
-121%
|
(1)
-133%
|
(2)
-64%
|
(2)
-28%
|
(2)
-6%
|
(2)
+5%
|
(1)
+31%
|
(1)
+20%
|
(1)
+11%
|
(1)
+36%
|
(1)
+11%
|
(0)
+26%
|
(0)
+39%
|
(0)
+33%
|
(0)
+8%
|
(0)
+23%
|
(0)
+31%
|
(0)
0%
|
(0)
+6%
|
(0)
-4%
|
(0)
+16%
|
(0)
+8%
|
(0)
-475%
|
(0)
-28%
|
(1)
-28%
|
(1)
+5%
|
0
N/A
|
0
+107%
|
0
-13%
|
|