Churchill Resources Inc
XTSX:CRI
Cash Flow Statement
Cash Flow Statement
Churchill Resources Inc
| Dec-2020 | Mar-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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||
| Net Income |
(0)
|
(0)
|
(1)
|
(4)
|
(5)
|
(5)
|
(6)
|
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
(4)
|
(5)
|
(5)
|
(6)
|
(5)
|
(5)
|
(4)
|
(3)
|
|
| Depreciation & Amortization |
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
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
0
|
(0)
|
3
|
3
|
3
|
2
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
0
|
0
|
(1)
|
|
| Cash Taxes Paid |
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
|
|
| Change in Working Capital |
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
1
|
1
|
1
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
|
| Cash from Operating Activities |
(0)
N/A
|
(0)
-24%
|
(1)
-1 314%
|
(1)
-31%
|
(2)
-99%
|
(3)
-33%
|
(3)
+12%
|
(5)
-75%
|
(6)
-13%
|
(5)
+10%
|
(5)
+5%
|
(4)
+25%
|
(3)
+8%
|
(4)
-19%
|
(5)
-18%
|
(5)
-6%
|
(5)
+4%
|
(5)
+2%
|
(4)
+18%
|
(3)
+28%
|
|
| 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)
|
|
| Other Items |
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
-13%
|
(0)
N/A
|
(0)
-27%
|
(0)
+3%
|
(0)
+53%
|
(0)
-125%
|
(0)
+21%
|
(0)
+8%
|
(0)
N/A
|
(0)
+69%
|
(0)
-45%
|
(0)
0%
|
(0)
-42%
|
(0)
+38%
|
|
| Financing Cash Flow | |||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
1
|
4
|
4
|
4
|
7
|
5
|
5
|
5
|
1
|
2
|
4
|
4
|
4
|
5
|
4
|
4
|
4
|
3
|
|
| Net Issuance of Debt |
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
0
|
0
|
|
| Cash from Financing Activities |
0
N/A
|
0
N/A
|
1
N/A
|
4
+191%
|
4
+0%
|
4
+18%
|
7
+59%
|
5
-34%
|
5
0%
|
5
-1%
|
1
-85%
|
2
+145%
|
4
+150%
|
4
-11%
|
5
+19%
|
6
+32%
|
5
-12%
|
5
-3%
|
4
-14%
|
3
-42%
|
|
| Change in Cash | |||||||||||||||||||||
| Net Change in Cash |
(0)
N/A
|
(0)
-24%
|
0
N/A
|
3
+830%
|
2
-45%
|
1
-9%
|
4
+214%
|
(1)
N/A
|
(1)
-123%
|
(1)
+43%
|
(4)
-506%
|
(2)
+50%
|
1
N/A
|
(0)
N/A
|
(0)
-1%
|
1
N/A
|
0
-59%
|
0
-17%
|
0
+30%
|
(0)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||
| Free Cash Flow |
(0)
N/A
|
(0)
-24%
|
(1)
-1 381%
|
(1)
-37%
|
(2)
-81%
|
(3)
-38%
|
(3)
+10%
|
(5)
-70%
|
(6)
-13%
|
(5)
+10%
|
(5)
+6%
|
(4)
+23%
|
(3)
+9%
|
(4)
-18%
|
(5)
-18%
|
(5)
-5%
|
(5)
+4%
|
(5)
+2%
|
(4)
+17%
|
(3)
+28%
|
|