AEX Gold Inc
XTSX:AEX
Cash Flow Statement
Cash Flow Statement
AEX Gold Inc
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||
| Net Income |
(1)
|
(2)
|
(1)
|
(4)
|
(4)
|
(5)
|
(6)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
(9)
|
(12)
|
(15)
|
(17)
|
(19)
|
(25)
|
(26)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Change in Deffered Taxes |
(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)
|
(0)
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
2
|
1
|
1
|
2
|
|
| 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
|
|
| Change in Working Capital |
0
|
1
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
1
|
0
|
|
| Cash from Operating Activities |
(1)
N/A
|
(1)
-6%
|
(1)
-6%
|
(4)
-256%
|
(4)
-3%
|
(4)
-12%
|
(6)
-26%
|
(4)
+29%
|
(4)
+9%
|
(3)
+8%
|
(3)
+23%
|
(3)
-30%
|
(4)
-26%
|
(5)
-12%
|
(5)
-15%
|
(7)
-29%
|
(10)
-42%
|
(12)
-18%
|
(14)
-21%
|
(16)
-14%
|
(22)
-38%
|
(23)
-2%
|
|
| Investing Cash Flow | |||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(3)
|
(5)
|
(12)
|
(12)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(5)
|
(5)
|
(8)
|
0
|
0
|
|
| Cash from Investing Activities |
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-5%
|
(0)
-5%
|
(1)
-130%
|
(0)
+40%
|
(0)
+3%
|
(0)
+3%
|
(0)
+97%
|
(0)
-1 268%
|
(0)
-42%
|
(0)
0%
|
(0)
-1%
|
(0)
-123%
|
(2)
-384%
|
(6)
-181%
|
(8)
-27%
|
(14)
-79%
|
(12)
+14%
|
(8)
+31%
|
|
| Financing Cash Flow | |||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
5
|
9
|
5
|
80
|
80
|
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)
|
|
| Other |
1
|
1
|
1
|
6
|
5
|
6
|
8
|
2
|
3
|
3
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(6)
|
(6)
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
1
N/A
|
1
+1%
|
1
+7%
|
6
+491%
|
5
-16%
|
5
0%
|
8
+43%
|
2
-69%
|
3
+41%
|
3
N/A
|
6
+76%
|
6
0%
|
5
-17%
|
9
+74%
|
5
-44%
|
74
+1 446%
|
74
0%
|
70
-5%
|
69
-2%
|
(0)
N/A
|
(0)
+63%
|
(0)
+14%
|
|
| Change in Cash | |||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
|
| Net Change in Cash |
0
N/A
|
0
-56%
|
0
+25%
|
2
+4 840%
|
1
-47%
|
1
-37%
|
2
+107%
|
(2)
N/A
|
(1)
+73%
|
(0)
+57%
|
3
N/A
|
3
-27%
|
1
-78%
|
4
+566%
|
(1)
N/A
|
66
N/A
|
60
-8%
|
51
-16%
|
45
-11%
|
(31)
N/A
|
(35)
-12%
|
(31)
+10%
|
|
| Free Cash Flow | |||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(1)
-6%
|
(1)
-6%
|
(4)
-275%
|
(4)
-3%
|
(5)
-12%
|
(6)
-32%
|
(4)
+30%
|
(4)
+8%
|
(4)
+7%
|
(3)
+29%
|
(3)
-35%
|
(4)
-27%
|
(5)
-12%
|
(6)
-14%
|
(7)
-33%
|
(10)
-40%
|
(13)
-23%
|
(17)
-31%
|
(22)
-30%
|
(34)
-58%
|
(34)
-1%
|
|