Aurania Resources Ltd
XTSX:ARU
Cash Flow Statement
Cash Flow Statement
Aurania Resources Ltd
| Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | 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 |
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(6)
|
(8)
|
(9)
|
(13)
|
(9)
|
(9)
|
(10)
|
(11)
|
(12)
|
(13)
|
(17)
|
(19)
|
(18)
|
(19)
|
(18)
|
(18)
|
(22)
|
(25)
|
(23)
|
(21)
|
(18)
|
(14)
|
(12)
|
(12)
|
(11)
|
(11)
|
(10)
|
(9)
|
(10)
|
(9)
|
(11)
|
(11)
|
(11)
|
(14)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
3
|
2
|
2
|
3
|
2
|
2
|
2
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
6
|
6
|
6
|
1
|
1
|
2
|
2
|
1
|
1
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
2
|
3
|
2
|
2
|
3
|
|
| 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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
(1)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
0
|
1
|
1
|
1
|
2
|
0
|
(1)
|
(1)
|
(2)
|
0
|
1
|
1
|
0
|
(0)
|
3
|
2
|
3
|
3
|
3
|
1
|
2
|
|
| Cash from Operating Activities |
(1)
N/A
|
(1)
+15%
|
(1)
+38%
|
(0)
+73%
|
(1)
-433%
|
(1)
-26%
|
(1)
-22%
|
(2)
-33%
|
(1)
+38%
|
(1)
+20%
|
(1)
+16%
|
(1)
+27%
|
(0)
+4%
|
(0)
+19%
|
(0)
+6%
|
(0)
+18%
|
(0)
+10%
|
(0)
+19%
|
(0)
-1%
|
(0)
-12%
|
(1)
-176%
|
(2)
-183%
|
(3)
-79%
|
(7)
-110%
|
(8)
-5%
|
(8)
-4%
|
(8)
0%
|
(9)
-11%
|
(10)
-17%
|
(11)
-6%
|
(15)
-31%
|
(16)
-13%
|
(16)
+4%
|
(16)
+0%
|
(15)
+7%
|
(14)
+2%
|
(18)
-23%
|
(19)
-7%
|
(20)
-6%
|
(19)
+5%
|
(16)
+16%
|
(14)
+15%
|
(10)
+28%
|
(9)
+8%
|
(8)
+11%
|
(9)
-6%
|
(8)
+3%
|
(4)
+47%
|
(4)
0%
|
(4)
+11%
|
(5)
-28%
|
(5)
-10%
|
(8)
-53%
|
(9)
-9%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
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)
|
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
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(3)
|
(2)
|
0
|
0
|
3
|
3
|
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
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
|
(1)
N/A
|
(1)
-22%
|
(1)
+14%
|
(1)
-9%
|
(0)
+87%
|
(0)
-94%
|
(0)
-71%
|
(0)
+13%
|
(3)
-763%
|
(2)
+9%
|
0
N/A
|
0
+1%
|
3
+1 140%
|
3
-1%
|
(0)
N/A
|
(0)
-21%
|
(0)
-17%
|
(0)
-43%
|
(0)
+40%
|
(0)
+27%
|
(0)
+25%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-52%
|
(0)
-63%
|
(0)
-66%
|
(0)
+24%
|
(0)
+17%
|
(0)
+37%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
6
|
6
|
9
|
6
|
7
|
7
|
10
|
6
|
10
|
15
|
16
|
17
|
13
|
19
|
13
|
21
|
21
|
18
|
20
|
11
|
11
|
3
|
5
|
6
|
6
|
4
|
0
|
4
|
4
|
5
|
0
|
3
|
5
|
|
| Net Issuance of Debt |
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
2
|
3
|
2
|
2
|
(0)
|
4
|
4
|
4
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
4
|
3
|
2
|
2
|
2
|
3
|
4
|
3
|
2
|
1
|
(0)
|
3
|
3
|
|
| Other |
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
1
N/A
|
1
-4%
|
1
-9%
|
0
-65%
|
2
+666%
|
2
-8%
|
2
-11%
|
2
+12%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+267%
|
0
+47%
|
0
+30%
|
0
+24%
|
0
-19%
|
0
+4%
|
0
+24%
|
5
+1 656%
|
5
-1%
|
5
+4%
|
9
+93%
|
9
-8%
|
9
-1%
|
9
-1%
|
9
+6%
|
9
+3%
|
14
+47%
|
19
+36%
|
20
+8%
|
16
-19%
|
13
-22%
|
18
+39%
|
11
-38%
|
19
+72%
|
18
-4%
|
16
-9%
|
19
+17%
|
12
-37%
|
13
+8%
|
7
-49%
|
7
+11%
|
8
+7%
|
8
+1%
|
7
-11%
|
5
-36%
|
7
+48%
|
6
-16%
|
6
+12%
|
5
-16%
|
6
+15%
|
8
+32%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(0)
N/A
|
(0)
+92%
|
0
N/A
|
0
-46%
|
1
+914%
|
1
-27%
|
1
-44%
|
0
-33%
|
(1)
N/A
|
(1)
+24%
|
(1)
+12%
|
(1)
+27%
|
(0)
+10%
|
(0)
+40%
|
(0)
+25%
|
(0)
+66%
|
0
N/A
|
(0)
N/A
|
(0)
+62%
|
0
N/A
|
3
+33 200%
|
2
-44%
|
1
-65%
|
1
+101%
|
1
-32%
|
0
-56%
|
0
-64%
|
(0)
N/A
|
(4)
-3 047%
|
0
N/A
|
4
+1 801%
|
4
-12%
|
3
-21%
|
(1)
N/A
|
3
N/A
|
(3)
N/A
|
1
N/A
|
(1)
N/A
|
(4)
-296%
|
0
N/A
|
(4)
N/A
|
(0)
+91%
|
(3)
-756%
|
(2)
+48%
|
(0)
+92%
|
(1)
-310%
|
(1)
-115%
|
0
N/A
|
2
+1 231%
|
2
-27%
|
1
-26%
|
(0)
N/A
|
(2)
-971%
|
(1)
+54%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(1)
+15%
|
(1)
+38%
|
(0)
+73%
|
(1)
-433%
|
(1)
-26%
|
(1)
-22%
|
(2)
-33%
|
(1)
+38%
|
(1)
+20%
|
(1)
+16%
|
(1)
+27%
|
(0)
+4%
|
(0)
+19%
|
(0)
+6%
|
(0)
+18%
|
(0)
+10%
|
(0)
+19%
|
(0)
-1%
|
(0)
-12%
|
(1)
-176%
|
(2)
-190%
|
(4)
-77%
|
(7)
-110%
|
(8)
-5%
|
(8)
-3%
|
(8)
-1%
|
(9)
-10%
|
(10)
-17%
|
(11)
-6%
|
(15)
-31%
|
(17)
-13%
|
(16)
+4%
|
(16)
+0%
|
(15)
+7%
|
(14)
+2%
|
(18)
-23%
|
(19)
-7%
|
(20)
-5%
|
(19)
+6%
|
(16)
+16%
|
(14)
+15%
|
(10)
+28%
|
(9)
+8%
|
(8)
+11%
|
(9)
-6%
|
(8)
+3%
|
(4)
+47%
|
(4)
0%
|
(4)
+10%
|
(5)
-28%
|
(5)
-10%
|
(8)
-52%
|
(9)
-9%
|
|