C3 Metals Inc
XTSX:CCCM
Cash Flow Statement
Cash Flow Statement
C3 Metals Inc
| Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | May-2024 | Aug-2024 | Nov-2024 | Feb-2025 | May-2025 | Aug-2025 | Nov-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||
| Net Income |
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(6)
|
(6)
|
(7)
|
(7)
|
(4)
|
(4)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
|
| 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
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
|
| Other Non-Cash Items |
1
|
1
|
(0)
|
(0)
|
(0)
|
0
|
4
|
4
|
4
|
4
|
1
|
1
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
1
|
1
|
1
|
|
| Change in Working Capital |
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
|
| Cash from Operating Activities |
(2)
N/A
|
(2)
-11%
|
(2)
+6%
|
(2)
-25%
|
(2)
-3%
|
(2)
+24%
|
(2)
-27%
|
(3)
-44%
|
(4)
-22%
|
(4)
-12%
|
(4)
+6%
|
(3)
+9%
|
(3)
+13%
|
(3)
+4%
|
(3)
+10%
|
(2)
+13%
|
(2)
-3%
|
(2)
+7%
|
(2)
-8%
|
(2)
+10%
|
(2)
+3%
|
(3)
-23%
|
(2)
+5%
|
(3)
-10%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(3)
|
(5)
|
(8)
|
(9)
|
(11)
|
(13)
|
(13)
|
(13)
|
(11)
|
(9)
|
(9)
|
(9)
|
(9)
|
(7)
|
(5)
|
(4)
|
(2)
|
(3)
|
(4)
|
|
| Other Items |
0
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
1
|
1
|
(0)
|
|
| Cash from Investing Activities |
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-102%
|
(1)
-174%
|
(3)
-201%
|
(5)
-61%
|
(7)
-45%
|
(9)
-25%
|
(10)
-18%
|
(13)
-30%
|
(13)
+4%
|
(12)
+3%
|
(11)
+11%
|
(7)
+37%
|
(7)
-3%
|
(7)
-5%
|
(7)
+4%
|
(7)
+4%
|
(5)
+23%
|
(4)
+28%
|
(2)
+55%
|
(2)
-37%
|
(5)
-96%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||
| Net Issuance of Common Stock |
3
|
3
|
5
|
5
|
11
|
13
|
10
|
30
|
21
|
19
|
19
|
0
|
0
|
5
|
5
|
13
|
13
|
8
|
8
|
5
|
5
|
16
|
15
|
11
|
|
| Other |
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
3
N/A
|
3
-11%
|
5
+88%
|
5
-5%
|
9
+101%
|
12
+26%
|
10
-19%
|
28
+187%
|
20
-27%
|
18
-11%
|
18
N/A
|
(0)
N/A
|
0
N/A
|
5
N/A
|
5
N/A
|
13
+162%
|
13
0%
|
8
-38%
|
8
N/A
|
4
-46%
|
4
+1%
|
15
+247%
|
15
N/A
|
11
-29%
|
|
| 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
|
|
| Net Change in Cash |
1
N/A
|
1
-4%
|
3
+170%
|
2
-27%
|
6
+180%
|
7
+15%
|
3
-64%
|
18
+574%
|
8
-55%
|
4
-51%
|
1
-62%
|
(16)
N/A
|
(15)
+5%
|
(8)
+43%
|
(4)
+47%
|
4
N/A
|
3
-12%
|
(1)
N/A
|
(1)
+4%
|
(3)
-132%
|
(1)
+54%
|
11
N/A
|
10
-4%
|
4
-65%
|
|
| Free Cash Flow | |||||||||||||||||||||||||
| Free Cash Flow |
(2)
N/A
|
(2)
0%
|
(2)
-9%
|
(3)
-26%
|
(4)
-23%
|
(5)
-36%
|
(8)
-57%
|
(11)
-40%
|
(13)
-22%
|
(15)
-14%
|
(17)
-14%
|
(16)
+4%
|
(16)
+4%
|
(14)
+10%
|
(11)
+19%
|
(11)
+2%
|
(11)
-2%
|
(11)
+4%
|
(9)
+16%
|
(7)
+20%
|
(6)
+21%
|
(5)
+14%
|
(5)
-8%
|
(7)
-31%
|
|