Dore Copper Mining Corp
XTSX:DCMC
Cash Flow Statement
Cash Flow Statement
Dore Copper Mining Corp
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||
| Net Income |
(1)
|
(1)
|
(5)
|
(8)
|
(9)
|
(12)
|
(9)
|
(9)
|
(11)
|
(13)
|
(14)
|
(17)
|
(18)
|
(16)
|
(18)
|
(14)
|
(10)
|
(9)
|
(6)
|
(5)
|
(5)
|
(5)
|
|
| Depreciation & Amortization |
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
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
7
|
0
|
10
|
0
|
12
|
0
|
|
| Other Non-Cash Items |
0
|
0
|
2
|
2
|
3
|
3
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(1)
|
2
|
3
|
3
|
3
|
0
|
0
|
0
|
|
| Change in Working Capital |
0
|
0
|
1
|
1
|
0
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
0
|
1
|
4
|
2
|
1
|
(1)
|
(3)
|
(1)
|
(1)
|
0
|
0
|
|
| Cash from Operating Activities |
(1)
N/A
|
(1)
-45%
|
(2)
-62%
|
(4)
-148%
|
(7)
-51%
|
(9)
-32%
|
(10)
-7%
|
(10)
-5%
|
(11)
-13%
|
(14)
-20%
|
(17)
-22%
|
(19)
-14%
|
(20)
-8%
|
(15)
+25%
|
(17)
-14%
|
(11)
+36%
|
(8)
+28%
|
(9)
-14%
|
(3)
+68%
|
(6)
-105%
|
(4)
+27%
|
(4)
+12%
|
|
| Investing Cash Flow | |||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
0
|
1
|
0
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
0
|
0
|
0
|
(3)
|
(2)
|
(0)
|
(1)
|
2
|
1
|
(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
|
(3)
N/A
|
(2)
+38%
|
(0)
+73%
|
(1)
-59%
|
2
N/A
|
1
-46%
|
(0)
N/A
|
(0)
-1 824%
|
(0)
-68%
|
(0)
0%
|
(1)
-1 030%
|
(0)
+65%
|
(0)
+12%
|
(0)
+0%
|
1
N/A
|
0
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
9
|
0
|
0
|
13
|
7
|
9
|
35
|
32
|
28
|
26
|
0
|
0
|
6
|
0
|
7
|
7
|
7
|
0
|
0
|
10
|
|
| Net Issuance of Debt |
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
(1)
|
0
|
0
|
(1)
|
(1)
|
9
|
(3)
|
(2)
|
(2)
|
(12)
|
(0)
|
0
|
(1)
|
0
|
1
|
1
|
(0)
|
0
|
(2)
|
(2)
|
|
| Cash from Financing Activities |
1
N/A
|
1
-9%
|
10
+881%
|
9
-4%
|
9
-4%
|
11
+30%
|
7
-43%
|
19
+185%
|
32
+73%
|
29
-9%
|
26
-13%
|
14
-47%
|
(0)
N/A
|
0
N/A
|
5
+137 454%
|
0
N/A
|
8
N/A
|
8
0%
|
7
-13%
|
6
-4%
|
4
-41%
|
8
+120%
|
|
| Change in Cash | |||||||||||||||||||||||
| Net Change in Cash |
0
N/A
|
(0)
N/A
|
8
N/A
|
2
-79%
|
0
-88%
|
2
+864%
|
(4)
N/A
|
11
N/A
|
22
+101%
|
16
-29%
|
9
-43%
|
(6)
N/A
|
(21)
-267%
|
(17)
+19%
|
(13)
+23%
|
(6)
+50%
|
(1)
+89%
|
(1)
+14%
|
4
N/A
|
0
-90%
|
(1)
N/A
|
4
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(1)
-45%
|
(2)
-62%
|
(4)
-148%
|
(7)
-51%
|
(9)
-32%
|
(10)
-7%
|
(10)
-5%
|
(11)
-13%
|
(14)
-20%
|
(17)
-22%
|
(19)
-15%
|
(21)
-7%
|
(17)
+19%
|
(17)
-5%
|
(11)
+36%
|
(8)
+28%
|
(8)
+1%
|
(3)
+63%
|
(6)
-106%
|
(4)
+26%
|
(4)
+12%
|
|