Cassiar Gold Corp
XTSX:GLDC
Cash Flow Statement
Cash Flow Statement
Cassiar Gold Corp
| 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 |
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(8)
|
(8)
|
(9)
|
(10)
|
(6)
|
|
| 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
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
|
| Other Non-Cash Items |
1
|
1
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
|
| Change in Working Capital |
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
1
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
0
|
|
| Cash from Operating Activities |
(2)
N/A
|
(1)
+47%
|
(1)
-32%
|
(2)
-81%
|
(2)
-5%
|
(2)
-3%
|
(2)
+13%
|
(2)
+22%
|
(2)
-20%
|
(1)
+25%
|
(0)
+92%
|
(2)
-1 927%
|
(2)
-9%
|
(2)
-1%
|
(14)
-467%
|
(2)
+82%
|
(2)
+12%
|
(2)
-11%
|
(8)
-232%
|
(8)
+3%
|
(8)
-7%
|
(10)
-14%
|
(6)
+33%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(6)
|
(6)
|
(7)
|
(8)
|
(11)
|
(11)
|
(11)
|
(11)
|
(10)
|
(10)
|
(9)
|
(8)
|
(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
|
|
| Cash from Investing Activities |
(2)
N/A
|
(1)
+31%
|
(2)
-74%
|
(3)
-45%
|
(3)
-9%
|
(4)
-26%
|
(6)
-61%
|
(6)
-6%
|
(7)
-8%
|
(8)
-25%
|
(11)
-28%
|
(11)
-3%
|
(11)
-5%
|
(11)
+3%
|
(10)
+7%
|
(10)
+5%
|
(9)
+10%
|
(8)
+13%
|
(0)
+100%
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||
| Net Issuance of Common Stock |
3
|
2
|
5
|
11
|
11
|
10
|
9
|
5
|
7
|
16
|
16
|
14
|
12
|
13
|
10
|
11
|
11
|
8
|
8
|
7
|
7
|
0
|
6
|
|
| 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)
|
|
| Other |
0
|
2
|
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 |
3
N/A
|
3
+0%
|
5
+64%
|
10
+112%
|
10
N/A
|
8
-21%
|
9
+15%
|
5
-45%
|
7
+43%
|
16
+122%
|
16
-2%
|
14
-9%
|
12
-15%
|
13
+3%
|
10
-23%
|
11
+16%
|
11
0%
|
9
-24%
|
9
+1%
|
7
-19%
|
7
+0%
|
0
-93%
|
6
+1 134%
|
|
| Change in Cash | ||||||||||||||||||||||||
| Net Change in Cash |
(0)
N/A
|
1
N/A
|
2
+83%
|
5
+198%
|
5
-6%
|
2
-57%
|
2
-31%
|
(3)
N/A
|
(1)
+51%
|
6
N/A
|
5
-20%
|
1
-76%
|
(2)
N/A
|
(1)
+42%
|
(14)
-1 429%
|
(1)
+93%
|
0
N/A
|
(2)
N/A
|
0
N/A
|
0
-51%
|
0
-52%
|
(6)
N/A
|
(0)
+93%
|
|
| Free Cash Flow | ||||||||||||||||||||||||
| Free Cash Flow |
(3)
N/A
|
(2)
+40%
|
(3)
-55%
|
(5)
-59%
|
(5)
-4%
|
(6)
-16%
|
(8)
-33%
|
(8)
+2%
|
(8)
-11%
|
(10)
-14%
|
(11)
-11%
|
(13)
-23%
|
(14)
-6%
|
(14)
+3%
|
(24)
-78%
|
(12)
+49%
|
(11)
+11%
|
(10)
+8%
|
(8)
+19%
|
(8)
+3%
|
(8)
-7%
|
(10)
-14%
|
(6)
+32%
|
|