Inca One Gold Corp
XTSX:INCA
Cash Flow Statement
Cash Flow Statement
Inca One Gold Corp
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||
| Net Income |
(5)
|
(2)
|
(3)
|
(5)
|
(6)
|
(6)
|
(5)
|
(5)
|
(4)
|
(4)
|
(6)
|
(5)
|
(5)
|
(4)
|
|
| Depreciation & Amortization |
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
|
| Other Non-Cash Items |
0
|
(0)
|
(0)
|
2
|
3
|
3
|
3
|
3
|
3
|
4
|
5
|
4
|
4
|
4
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
1
|
1
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Change in Working Capital |
2
|
(1)
|
(3)
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
3
|
2
|
2
|
1
|
(1)
|
1
|
|
| Cash from Operating Activities |
(1)
N/A
|
(2)
-311%
|
(5)
-124%
|
(3)
+42%
|
(4)
-23%
|
(4)
-19%
|
(3)
+28%
|
(2)
+39%
|
3
N/A
|
3
+16%
|
2
-29%
|
2
-36%
|
0
-71%
|
2
+276%
|
|
| Investing Cash Flow | |||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
+11%
|
(1)
-23%
|
(1)
-19%
|
(1)
-17%
|
(1)
+31%
|
(1)
-1%
|
(0)
+15%
|
(0)
+48%
|
(0)
-25%
|
(0)
-13%
|
(0)
+9%
|
(0)
-6%
|
(0)
+30%
|
|
| Financing Cash Flow | |||||||||||||||
| Net Issuance of Common Stock |
1
|
2
|
2
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Net Issuance of Debt |
(1)
|
1
|
2
|
0
|
4
|
5
|
3
|
3
|
(1)
|
(2)
|
(2)
|
(0)
|
(1)
|
(2)
|
|
| Other |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
|
| Cash from Financing Activities |
(0)
N/A
|
2
N/A
|
4
+114%
|
1
-79%
|
5
+489%
|
5
+5%
|
3
-36%
|
2
-30%
|
(1)
N/A
|
(2)
-73%
|
(3)
-21%
|
(0)
+88%
|
(1)
-330%
|
(2)
-18%
|
|
| Change in Cash | |||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
|
| Net Change in Cash |
(1)
N/A
|
(1)
+28%
|
(2)
-90%
|
(3)
-59%
|
0
N/A
|
0
-38%
|
(0)
N/A
|
(0)
+89%
|
1
N/A
|
1
-45%
|
(1)
N/A
|
1
N/A
|
(1)
N/A
|
(0)
+80%
|
|
| Free Cash Flow | |||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(3)
-146%
|
(6)
-104%
|
(4)
+36%
|
(5)
-19%
|
(5)
-10%
|
(4)
+25%
|
(2)
+36%
|
3
N/A
|
3
+15%
|
2
-33%
|
1
-40%
|
0
-89%
|
1
+998%
|
|