Grande Portage Resources Ltd
XTSX:GPG
Cash Flow Statement
Cash Flow Statement
Grande Portage Resources Ltd
| Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | Apr-2024 | Jul-2024 | Oct-2024 | Jan-2025 | Apr-2025 | Jul-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||
| Net Income |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| 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
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
| 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
|
|
| 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
|
|
| Change in Working Capital |
0
|
1
|
(0)
|
0
|
0
|
(1)
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
0
|
0
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
|
| Cash from Operating Activities |
(1)
N/A
|
0
N/A
|
(1)
N/A
|
(1)
+38%
|
(1)
+11%
|
(2)
-204%
|
(1)
+55%
|
(1)
-93%
|
(1)
+43%
|
(1)
-7%
|
(1)
-3%
|
(0)
+79%
|
(1)
-285%
|
(1)
+22%
|
(0)
+25%
|
(1)
-55%
|
(0)
+89%
|
(1)
-669%
|
(1)
-14%
|
(1)
-3%
|
(1)
-118%
|
(1)
+45%
|
(1)
-6%
|
(1)
-18%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(0)
|
(0)
|
(1)
|
(1)
|
|
| Other Items |
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(1)
|
(1)
|
2
|
2
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
-1%
|
(0)
+3%
|
(1)
-300%
|
(3)
-197%
|
(3)
-4%
|
(3)
-1%
|
(3)
+3%
|
(4)
-14%
|
(3)
+2%
|
(4)
-14%
|
(4)
+1%
|
(5)
-24%
|
(4)
+10%
|
(4)
+17%
|
(4)
-2%
|
(1)
+72%
|
(1)
-44%
|
(2)
-19%
|
(1)
+33%
|
(0)
+58%
|
(1)
-9%
|
(1)
-16%
|
(1)
-47%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||
| Net Issuance of Common Stock |
1
|
1
|
2
|
5
|
5
|
5
|
4
|
6
|
6
|
9
|
8
|
3
|
2
|
0
|
0
|
1
|
1
|
2
|
2
|
1
|
2
|
2
|
2
|
6
|
|
| Other |
(0)
|
(1)
|
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 |
1
N/A
|
0
-53%
|
2
+440%
|
5
+96%
|
5
+1%
|
5
+9%
|
4
-31%
|
6
+74%
|
6
+0%
|
9
+38%
|
8
-4%
|
3
-69%
|
2
-2%
|
0
-96%
|
0
N/A
|
1
+1 010%
|
1
N/A
|
2
+104%
|
2
N/A
|
1
-49%
|
2
+93%
|
2
-8%
|
2
N/A
|
6
+207%
|
|
| Change in Cash | |||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
0
N/A
|
0
+104%
|
1
+233%
|
3
+169%
|
1
-62%
|
0
-69%
|
(0)
N/A
|
2
N/A
|
2
+11%
|
4
+125%
|
3
-19%
|
(2)
N/A
|
(3)
-100%
|
(5)
-56%
|
(4)
+18%
|
(3)
+18%
|
0
N/A
|
0
+794%
|
(0)
N/A
|
(1)
-420%
|
0
N/A
|
1
+163%
|
1
-19%
|
4
+649%
|
|
| Free Cash Flow | |||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(0)
+87%
|
(1)
-1 127%
|
(2)
-30%
|
(4)
-117%
|
(5)
-35%
|
(4)
+19%
|
(5)
-15%
|
(4)
+4%
|
(4)
0%
|
(5)
-12%
|
(4)
+16%
|
(4)
+12%
|
(3)
+4%
|
(3)
+12%
|
(3)
-10%
|
(3)
+6%
|
(4)
-14%
|
(3)
+2%
|
(3)
+16%
|
(2)
+34%
|
(1)
+33%
|
(1)
-12%
|
(2)
-27%
|
|