Allegiant Gold Ltd
XTSX:AUAU
Cash Flow Statement
Cash Flow Statement
Allegiant Gold Ltd
| 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 |
(4)
|
(4)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
0
|
0
|
(0)
|
(1)
|
(3)
|
(3)
|
(3)
|
(4)
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
6
|
4
|
4
|
2
|
(4)
|
(3)
|
(2)
|
(2)
|
|
| 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
|
|
| Stock-Based Compensation |
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
0
|
1
|
1
|
0
|
1
|
|
| Other Non-Cash Items |
2
|
3
|
1
|
2
|
1
|
1
|
1
|
(0)
|
(1)
|
(2)
|
(1)
|
(1)
|
1
|
2
|
2
|
2
|
0
|
0
|
0
|
(0)
|
(1)
|
(7)
|
(5)
|
(5)
|
(3)
|
3
|
1
|
1
|
1
|
|
| Change in Working Capital |
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
1
|
0
|
(0)
|
(0)
|
(0)
|
1
|
0
|
0
|
0
|
(1)
|
(0)
|
1
|
1
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
|
| Cash from Operating Activities |
(2)
N/A
|
(1)
+16%
|
(2)
-17%
|
(1)
+19%
|
(1)
+12%
|
(1)
+15%
|
(1)
+25%
|
(1)
-62%
|
(1)
+16%
|
(1)
-22%
|
(1)
-10%
|
(1)
+35%
|
(1)
-50%
|
(1)
-8%
|
(2)
-25%
|
(2)
+8%
|
(1)
+42%
|
(1)
-24%
|
(1)
+22%
|
(1)
-11%
|
(2)
-66%
|
(1)
+31%
|
(0)
+85%
|
(1)
-270%
|
(1)
-99%
|
(1)
-7%
|
(2)
-78%
|
(2)
+23%
|
(2)
+19%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||
| Capital Expenditures |
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(2)
|
(4)
|
(5)
|
(5)
|
(5)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
|
| Other Items |
0
|
(0)
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
3
|
4
|
4
|
4
|
2
|
1
|
|
| Cash from Investing Activities |
(3)
N/A
|
(4)
-17%
|
(3)
+17%
|
(3)
+10%
|
(2)
+25%
|
(1)
+54%
|
(0)
+55%
|
0
N/A
|
1
+2 443%
|
(0)
N/A
|
(1)
-227%
|
(1)
-37%
|
(2)
-80%
|
(1)
+40%
|
(0)
+67%
|
(1)
-124%
|
(3)
-281%
|
(4)
-25%
|
(5)
-21%
|
(4)
+11%
|
(2)
+52%
|
(1)
+39%
|
(1)
+10%
|
1
N/A
|
2
+76%
|
2
+2%
|
3
+68%
|
1
-72%
|
(1)
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
8
|
4
|
5
|
5
|
0
|
0
|
0
|
2
|
3
|
3
|
3
|
0
|
5
|
5
|
9
|
9
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
14
|
|
| 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)
|
|
| Other |
1
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(1)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
| Cash from Financing Activities |
9
N/A
|
8
-13%
|
5
-40%
|
5
0%
|
0
N/A
|
0
N/A
|
0
N/A
|
3
N/A
|
3
+9%
|
3
+5%
|
3
0%
|
0
-87%
|
5
+1 146%
|
4
-4%
|
8
+91%
|
8
0%
|
4
-53%
|
4
+1%
|
(0)
N/A
|
(0)
+19%
|
(0)
N/A
|
(0)
N/A
|
(0)
N/A
|
0
N/A
|
0
+713%
|
0
-85%
|
0
+17%
|
3
+4 726%
|
13
+312%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
|
| Net Change in Cash |
4
N/A
|
2
-37%
|
(0)
N/A
|
0
N/A
|
(3)
N/A
|
(2)
+39%
|
(1)
+41%
|
1
N/A
|
2
+85%
|
1
-42%
|
1
-47%
|
(2)
N/A
|
1
N/A
|
2
+34%
|
6
+236%
|
6
-5%
|
(0)
N/A
|
(1)
-547%
|
(6)
-391%
|
(5)
+7%
|
(4)
+28%
|
(3)
+35%
|
(1)
+46%
|
0
N/A
|
1
+130%
|
0
-60%
|
0
+1%
|
2
+672%
|
11
+436%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||
| Free Cash Flow |
(5)
N/A
|
(5)
-5%
|
(5)
+7%
|
(5)
+8%
|
(4)
+19%
|
(3)
+29%
|
(2)
+31%
|
(2)
0%
|
(2)
-34%
|
(3)
-37%
|
(4)
-19%
|
(4)
+11%
|
(4)
+1%
|
(3)
+13%
|
(3)
+3%
|
(4)
-19%
|
(5)
-40%
|
(6)
-20%
|
(6)
-8%
|
(6)
+10%
|
(5)
+21%
|
(3)
+26%
|
(2)
+27%
|
(3)
-16%
|
(3)
-14%
|
(4)
-24%
|
(4)
-5%
|
(4)
+17%
|
(4)
-2%
|
|