Ethos Gold Corp
XTSX:ECC
Cash Flow Statement
Cash Flow Statement
Ethos Gold Corp
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Net Income |
(8)
|
(7)
|
(8)
|
(7)
|
(8)
|
(8)
|
(6)
|
(4)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(6)
|
(7)
|
(6)
|
(6)
|
(3)
|
(3)
|
(6)
|
(4)
|
|
| 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
|
|
| Other Non-Cash Items |
6
|
6
|
6
|
6
|
7
|
7
|
7
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(2)
|
|
| Cash Interest 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
|
|
| Change in Working Capital |
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
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)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
1
|
(0)
|
|
| Cash from Operating Activities |
(1)
N/A
|
(1)
-1%
|
(2)
-32%
|
(1)
+72%
|
(1)
-46%
|
(0)
+61%
|
1
N/A
|
3
+204%
|
(1)
N/A
|
(1)
+4%
|
(0)
+17%
|
(0)
+31%
|
(0)
-16%
|
(0)
N/A
|
(0)
+6%
|
(0)
+3%
|
(0)
-36%
|
(0)
-4%
|
(1)
-6%
|
(1)
-8%
|
(1)
+7%
|
(1)
-2%
|
(1)
-12%
|
(1)
-5%
|
(1)
+2%
|
(1)
-5%
|
(1)
-6%
|
(1)
-10%
|
(1)
-55%
|
(1)
-23%
|
(1)
+3%
|
(2)
-76%
|
(6)
-165%
|
(7)
-13%
|
(7)
-1%
|
(7)
+0%
|
(4)
+43%
|
(4)
+12%
|
(5)
-26%
|
(7)
-48%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(5)
|
(6)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
(1)
|
(3)
|
(0)
|
0
|
0
|
2
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| 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
|
1
|
1
|
1
|
|
| Cash from Investing Activities |
(5)
N/A
|
(6)
-6%
|
(5)
+5%
|
(5)
N/A
|
(5)
+16%
|
(4)
+7%
|
(4)
N/A
|
(4)
N/A
|
(0)
+98%
|
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)
-131%
|
0
N/A
|
(1)
N/A
|
(3)
-191%
|
(0)
+87%
|
0
N/A
|
0
N/A
|
2
+623%
|
(0)
N/A
|
(0)
+89%
|
0
N/A
|
0
+243%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
17
|
16
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
6
|
4
|
0
|
9
|
7
|
|
| Other |
(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
|
1
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
15
N/A
|
15
-4%
|
1
-95%
|
1
-14%
|
0
-84%
|
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
N/A
|
1
N/A
|
1
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
2
N/A
|
2
+1%
|
2
+11%
|
2
+1%
|
2
-9%
|
2
-1%
|
2
-11%
|
6
+241%
|
4
-28%
|
5
+25%
|
9
+59%
|
7
-20%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
9
N/A
|
8
-11%
|
(7)
N/A
|
(5)
+20%
|
(5)
+2%
|
(4)
+15%
|
(3)
+32%
|
(1)
+75%
|
(1)
+14%
|
(1)
+5%
|
(1)
+14%
|
(0)
+26%
|
(0)
+10%
|
(0)
N/A
|
(0)
+6%
|
(0)
+3%
|
(0)
-36%
|
(0)
-4%
|
0
N/A
|
0
-31%
|
0
+36%
|
0
-7%
|
(1)
N/A
|
(1)
-3%
|
(1)
-17%
|
(1)
-3%
|
(1)
-6%
|
(1)
-10%
|
1
N/A
|
0
-40%
|
(0)
N/A
|
(3)
-1 536%
|
(5)
-43%
|
(5)
-18%
|
(5)
+8%
|
1
N/A
|
(0)
N/A
|
2
N/A
|
4
+128%
|
0
-92%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(7)
N/A
|
(7)
-5%
|
(7)
-3%
|
(6)
+19%
|
(5)
+11%
|
(5)
+15%
|
(3)
+31%
|
(1)
+72%
|
(1)
+24%
|
(1)
+18%
|
(0)
+17%
|
(0)
+31%
|
(0)
-16%
|
(0)
N/A
|
(0)
+6%
|
(0)
+3%
|
(0)
-36%
|
(0)
-4%
|
(1)
-6%
|
(1)
-8%
|
(1)
+7%
|
(1)
-2%
|
(1)
-12%
|
(1)
-5%
|
(1)
-17%
|
(1)
+11%
|
(1)
-6%
|
(1)
-27%
|
(1)
-65%
|
(1)
0%
|
(2)
-60%
|
(5)
-139%
|
(6)
-21%
|
(7)
-11%
|
(7)
+5%
|
(5)
+28%
|
(5)
+6%
|
(4)
+9%
|
(5)
-23%
|
(7)
-40%
|
|