Copper Road Resources Inc
XTSX:CRD
Cash Flow Statement
Cash Flow Statement
Copper Road Resources Inc
| Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | 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 |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(6)
|
(6)
|
(3)
|
(4)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
2
|
1
|
1
|
0
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
6
|
6
|
5
|
6
|
(1)
|
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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(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
|
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
|
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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
6
|
6
|
4
|
3
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(6)
|
(6)
|
(6)
|
0
|
(4)
|
|
| 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
|
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
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(0)
|
(1)
|
0
|
0
|
(1)
|
1
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
0
|
(1)
|
1
|
0
|
0
|
0
|
(0)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
(0)
|
0
|
1
|
1
|
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)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
|
| Cash from Operating Activities |
0
N/A
|
0
+24%
|
(0)
N/A
|
(0)
-50%
|
(1)
-2 433%
|
(1)
+3%
|
(1)
-1%
|
(0)
+59%
|
(1)
-184%
|
(1)
+7%
|
(1)
-12%
|
(1)
-58%
|
(1)
+42%
|
(1)
-21%
|
(1)
+45%
|
(1)
-70%
|
(0)
+91%
|
(0)
-233%
|
(1)
-363%
|
0
N/A
|
(1)
N/A
|
(1)
+22%
|
(1)
+19%
|
(2)
-114%
|
(1)
+44%
|
(1)
-64%
|
(2)
-20%
|
(3)
-44%
|
(1)
+50%
|
(2)
-66%
|
(2)
-3%
|
(2)
+2%
|
(3)
-37%
|
(2)
+37%
|
(2)
-1%
|
(2)
-18%
|
(2)
+8%
|
(2)
+9%
|
(1)
+21%
|
(1)
+28%
|
(1)
-2%
|
(1)
+5%
|
(0)
+56%
|
(0)
+96%
|
(0)
-200%
|
(0)
N/A
|
(0)
-83%
|
(0)
-209%
|
(0)
+18%
|
(0)
+7%
|
(0)
N/A
|
(0)
+58%
|
(0)
+9%
|
(0)
+80%
|
0
N/A
|
(0)
N/A
|
(0)
-25%
|
(0)
-40%
|
(0)
-24%
|
(0)
-4%
|
(0)
+19%
|
(0)
+9%
|
(0)
+25%
|
(0)
+33%
|
(0)
-30%
|
(0)
+15%
|
(0)
+9%
|
(0)
-210%
|
(0)
-32%
|
(1)
-46%
|
(1)
-32%
|
(1)
+13%
|
(1)
-7%
|
(1)
+3%
|
(1)
-57%
|
(2)
-65%
|
(2)
+3%
|
(2)
N/A
|
(1)
+22%
|
(1)
+31%
|
(1)
0%
|
(1)
+29%
|
(0)
+58%
|
(0)
+99%
|
(0)
-416%
|
(0)
-768%
|
(0)
-100%
|
(0)
+4%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(4)
|
(3)
|
(3)
|
(2)
|
(1)
|
(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
|
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
|
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
|
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
|
(1)
N/A
|
(1)
-53%
|
(2)
-36%
|
(3)
-44%
|
(3)
-1%
|
(2)
+17%
|
(3)
-21%
|
(3)
-3%
|
(3)
+5%
|
(3)
-8%
|
(3)
+7%
|
(3)
-2%
|
(3)
-16%
|
(3)
+14%
|
(4)
-26%
|
(3)
+2%
|
(4)
-2%
|
(3)
+6%
|
(3)
+13%
|
(2)
+30%
|
(1)
+47%
|
(1)
-34%
|
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
+183%
|
0
+71%
|
0
+28%
|
0
-5%
|
0
-11%
|
0
-39%
|
0
-16%
|
0
N/A
|
0
-19%
|
0
+8%
|
0
-36%
|
0
-44%
|
0
-80%
|
0
+100%
|
0
+150%
|
0
+140%
|
0
N/A
|
0
-8%
|
0
N/A
|
0
-64%
|
0
N/A
|
0
-25%
|
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
+398%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
3
|
3
|
3
|
3
|
4
|
5
|
5
|
5
|
4
|
3
|
3
|
9
|
6
|
6
|
6
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
0
|
3
|
2
|
2
|
0
|
1
|
1
|
2
|
0
|
3
|
3
|
2
|
0
|
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
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
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
|
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
|
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
|
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 Financing Activities |
0
N/A
|
0
N/A
|
0
N/A
|
3
+1 488%
|
3
N/A
|
3
-6%
|
3
+28%
|
4
+25%
|
5
+30%
|
5
N/A
|
5
-13%
|
4
-19%
|
3
-17%
|
3
N/A
|
9
+181%
|
6
-29%
|
6
+1%
|
6
N/A
|
1
-89%
|
1
N/A
|
1
+116%
|
1
N/A
|
1
N/A
|
2
+39%
|
2
-24%
|
0
N/A
|
3
N/A
|
2
-22%
|
2
-23%
|
0
N/A
|
1
N/A
|
1
+2%
|
2
+9%
|
0
N/A
|
3
N/A
|
3
N/A
|
2
-33%
|
0
N/A
|
1
N/A
|
1
N/A
|
1
+78%
|
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
|
0
N/A
|
0
N/A
|
0
N/A
|
1
+1 880%
|
1
+43%
|
2
+11%
|
2
-1%
|
1
-60%
|
1
+115%
|
1
-11%
|
1
N/A
|
1
+25%
|
0
-81%
|
1
+132%
|
1
-2%
|
1
+12%
|
1
+18%
|
0
-44%
|
0
N/A
|
0
N/A
|
0
-55%
|
0
N/A
|
0
N/A
|
(0)
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
0
N/A
|
0
+124%
|
0
-61%
|
2
+1 073%
|
1
-69%
|
(0)
N/A
|
(0)
-150%
|
1
N/A
|
2
+113%
|
2
-21%
|
1
-54%
|
(1)
N/A
|
(1)
-41%
|
(1)
+3%
|
5
N/A
|
2
-63%
|
3
+71%
|
2
-28%
|
(4)
N/A
|
(2)
+41%
|
(3)
-23%
|
(2)
+22%
|
(1)
+44%
|
(1)
+50%
|
(1)
-21%
|
(0)
+65%
|
1
N/A
|
(0)
N/A
|
0
N/A
|
(1)
N/A
|
(1)
-53%
|
(1)
+11%
|
(1)
-89%
|
(0)
+82%
|
1
N/A
|
1
-39%
|
(0)
N/A
|
(0)
+86%
|
(1)
-3 100%
|
(1)
+43%
|
(0)
+69%
|
(0)
+29%
|
(0)
-183%
|
0
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
+17%
|
(0)
-240%
|
0
N/A
|
0
+1 000%
|
0
-18%
|
0
+111%
|
0
-53%
|
0
+56%
|
0
+14%
|
0
-88%
|
(0)
N/A
|
(0)
-1 100%
|
(0)
-75%
|
(0)
-24%
|
(0)
+23%
|
(0)
+25%
|
(0)
+80%
|
0
N/A
|
0
+100%
|
0
+100%
|
(0)
N/A
|
1
N/A
|
1
+44%
|
1
-7%
|
1
-21%
|
(0)
N/A
|
1
N/A
|
0
-22%
|
0
-89%
|
(0)
N/A
|
(2)
-280%
|
(1)
+25%
|
(1)
+34%
|
(0)
+67%
|
(0)
+49%
|
(0)
-80%
|
0
N/A
|
0
+26%
|
0
-62%
|
(0)
N/A
|
(0)
-219%
|
(0)
+28%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
0
N/A
|
0
+24%
|
(0)
N/A
|
(1)
-4 600%
|
(2)
-127%
|
(3)
-23%
|
(3)
-33%
|
(3)
+12%
|
(3)
-4%
|
(4)
-14%
|
(4)
-5%
|
(4)
-10%
|
(4)
+10%
|
(4)
+1%
|
(3)
+11%
|
(4)
-25%
|
(3)
+32%
|
(4)
-33%
|
(5)
-27%
|
(3)
+35%
|
(5)
-43%
|
(4)
+15%
|
(3)
+27%
|
(3)
+3%
|
(2)
+13%
|
(1)
+37%
|
(2)
-40%
|
(2)
-20%
|
(1)
+46%
|
(2)
-61%
|
(2)
-3%
|
(2)
+1%
|
(3)
-35%
|
(2)
+37%
|
(2)
-1%
|
(2)
-18%
|
(2)
+8%
|
(2)
+9%
|
(1)
+21%
|
(1)
+28%
|
(1)
-2%
|
(1)
+5%
|
(0)
+56%
|
(0)
+96%
|
(0)
-200%
|
(0)
N/A
|
(0)
-83%
|
(0)
-209%
|
(0)
+18%
|
(0)
+7%
|
(0)
N/A
|
(0)
+58%
|
(0)
+9%
|
(0)
+80%
|
0
N/A
|
(0)
N/A
|
(0)
-25%
|
(0)
-40%
|
(0)
-24%
|
(0)
-4%
|
(0)
+19%
|
(0)
+9%
|
(0)
+25%
|
(0)
+33%
|
(0)
-30%
|
(0)
+15%
|
(0)
+9%
|
(0)
-210%
|
(0)
-32%
|
(1)
-46%
|
(1)
-32%
|
(1)
+13%
|
(1)
-7%
|
(1)
+3%
|
(1)
-57%
|
(2)
-65%
|
(2)
+3%
|
(2)
N/A
|
(1)
+22%
|
(1)
+31%
|
(1)
0%
|
(1)
+29%
|
(0)
+58%
|
(0)
+99%
|
(0)
-416%
|
(0)
-768%
|
(0)
-100%
|
(0)
+4%
|
|