Azucar Minerals Ltd
XTSX:AMZ
Cash Flow Statement
Cash Flow Statement
Azucar Minerals Ltd
| 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 |
(0)
|
0
|
(0)
|
(3)
|
(2)
|
(2)
|
5
|
5
|
4
|
4
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(23)
|
(23)
|
(23)
|
(22)
|
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
|
|
| Stock-Based Compensation |
0
|
1
|
1
|
2
|
1
|
0
|
1
|
2
|
2
|
2
|
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
|
|
| Other Non-Cash Items |
(0)
|
(1)
|
(1)
|
2
|
1
|
1
|
(6)
|
(5)
|
(5)
|
(5)
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
23
|
23
|
23
|
22
|
(1)
|
(1)
|
(0)
|
(0)
|
|
| Change in Working Capital |
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 Operating Activities |
(0)
N/A
|
(1)
-52%
|
(1)
-13%
|
(1)
+17%
|
(1)
-63%
|
(1)
+6%
|
(1)
+12%
|
(1)
-16%
|
(1)
+27%
|
(1)
-10%
|
(1)
-14%
|
(1)
+5%
|
(1)
-15%
|
(1)
0%
|
(1)
-2%
|
(1)
-8%
|
(1)
-12%
|
(1)
+2%
|
(1)
+13%
|
(1)
+12%
|
(1)
+25%
|
(1)
+26%
|
(0)
+10%
|
(0)
+29%
|
(0)
+19%
|
(0)
+3%
|
(0)
+7%
|
(0)
+5%
|
(0)
-47%
|
(0)
+72%
|
(0)
+44%
|
(0)
+32%
|
(0)
-538%
|
(0)
-57%
|
(0)
-37%
|
(1)
-10%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(6)
|
(5)
|
(4)
|
(3)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
3
|
3
|
3
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
|
| Cash from Investing Activities |
0
N/A
|
(0)
N/A
|
(1)
-700%
|
(4)
-211%
|
(4)
+15%
|
(4)
+5%
|
(3)
+12%
|
(3)
+15%
|
(4)
-56%
|
(5)
-24%
|
(6)
-11%
|
(6)
0%
|
(6)
-2%
|
(5)
+11%
|
(4)
+21%
|
(3)
+18%
|
(2)
+46%
|
(1)
+24%
|
(2)
-34%
|
(2)
+1%
|
(2)
+15%
|
(1)
+15%
|
(1)
+43%
|
(1)
-4%
|
(1)
+19%
|
(0)
+26%
|
(0)
+55%
|
0
N/A
|
0
+69%
|
0
+8%
|
0
+53%
|
1
+38%
|
1
+37%
|
1
-12%
|
1
-31%
|
0
-62%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
4
|
4
|
4
|
4
|
6
|
25
|
25
|
25
|
20
|
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
|
(7)
|
0
|
(7)
|
0
|
7
|
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
|
4
+2 609%
|
4
+1%
|
4
+2%
|
4
+0%
|
6
+60%
|
18
+202%
|
18
0%
|
18
+1%
|
12
-32%
|
0
-98%
|
0
-26%
|
0
-80%
|
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
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(0)
N/A
|
3
N/A
|
1
-48%
|
(1)
N/A
|
(1)
+18%
|
1
N/A
|
14
+950%
|
14
+2%
|
13
-8%
|
6
-52%
|
(7)
N/A
|
(7)
-1%
|
(7)
-6%
|
(6)
+9%
|
(5)
+17%
|
(5)
+13%
|
(3)
+32%
|
(3)
+15%
|
(3)
-12%
|
(3)
+5%
|
(2)
+18%
|
(2)
+19%
|
(1)
+34%
|
(1)
+8%
|
(1)
+19%
|
(1)
+20%
|
(0)
+38%
|
(0)
+85%
|
(0)
+4%
|
0
N/A
|
0
+98%
|
1
+47%
|
1
+6%
|
0
-38%
|
0
-95%
|
(0)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(3)
N/A
|
(4)
-15%
|
(5)
-24%
|
(5)
-8%
|
(6)
-7%
|
(6)
+3%
|
(5)
+10%
|
(5)
+7%
|
(5)
-10%
|
(6)
-19%
|
(7)
-11%
|
(7)
+0%
|
(7)
-3%
|
(6)
+9%
|
(5)
+18%
|
(5)
+13%
|
(3)
+32%
|
(3)
+15%
|
(3)
-12%
|
(3)
+5%
|
(2)
+18%
|
(2)
+19%
|
(1)
+34%
|
(1)
+8%
|
(1)
+19%
|
(1)
+20%
|
(0)
+68%
|
(0)
+5%
|
(1)
-198%
|
(0)
+86%
|
(0)
+44%
|
(0)
+32%
|
(0)
-964%
|
(1)
-40%
|
(1)
-36%
|
(1)
-11%
|
|