Impact Silver Corp
XTSX:IPT
Cash Flow Statement
Cash Flow Statement
Impact Silver Corp
| Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | 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 | 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 |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
1
|
1
|
2
|
2
|
1
|
3
|
5
|
7
|
9
|
8
|
5
|
3
|
0
|
(1)
|
(2)
|
(4)
|
(5)
|
(9)
|
(9)
|
(8)
|
(8)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(7)
|
(6)
|
(5)
|
(4)
|
(1)
|
(0)
|
2
|
2
|
3
|
2
|
(1)
|
(0)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(8)
|
(10)
|
(12)
|
(12)
|
(10)
|
(7)
|
(6)
|
(5)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
2
|
1
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
0
|
(0)
|
(0)
|
1
|
0
|
1
|
1
|
4
|
2
|
2
|
3
|
(1)
|
(0)
|
(0)
|
(1)
|
|
| Stock-Based Compensation |
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
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
(0)
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
4
|
5
|
5
|
3
|
3
|
0
|
(0)
|
0
|
0
|
1
|
1
|
0
|
1
|
1
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
3
|
3
|
2
|
2
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
(0)
|
0
|
0
|
(1)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
|
| 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
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(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
|
|
| Change in Working Capital |
0
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(2)
|
(3)
|
(4)
|
(3)
|
(2)
|
(0)
|
(1)
|
0
|
1
|
0
|
(0)
|
0
|
(1)
|
(0)
|
1
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
1
|
3
|
0
|
(0)
|
(4)
|
(7)
|
(5)
|
(4)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
2
|
2
|
1
|
2
|
(0)
|
0
|
1
|
1
|
3
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
0
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(2)
|
(3)
|
(2)
|
(1)
|
1
|
(1)
|
(1)
|
(2)
|
(2)
|
1
|
|
| Cash from Operating Activities |
(0)
N/A
|
(0)
-187%
|
(0)
+21%
|
(0)
-38%
|
(0)
+40%
|
(1)
-150%
|
(1)
-53%
|
(2)
-77%
|
(1)
+38%
|
(1)
+47%
|
(0)
+65%
|
1
N/A
|
1
-2%
|
3
+161%
|
4
+39%
|
4
+1%
|
2
-55%
|
2
+2%
|
1
-71%
|
3
+484%
|
4
+47%
|
4
-17%
|
4
+23%
|
2
-51%
|
4
+87%
|
7
+58%
|
10
+54%
|
14
+37%
|
11
-23%
|
8
-29%
|
2
-76%
|
(3)
N/A
|
(2)
+40%
|
(0)
+78%
|
1
N/A
|
1
+11%
|
(1)
N/A
|
(2)
-192%
|
(2)
-27%
|
(2)
+17%
|
(1)
+64%
|
(0)
+64%
|
1
N/A
|
1
+99%
|
2
+84%
|
3
+11%
|
2
-35%
|
3
+52%
|
3
+24%
|
3
+0%
|
4
+14%
|
3
-29%
|
0
-93%
|
(1)
N/A
|
(1)
-18%
|
(3)
-138%
|
(2)
+21%
|
(3)
-22%
|
(2)
+14%
|
(1)
+50%
|
(1)
+25%
|
1
N/A
|
1
-19%
|
2
+303%
|
2
0%
|
3
+25%
|
4
+29%
|
3
-28%
|
3
+5%
|
1
-72%
|
(0)
N/A
|
(1)
-335%
|
(2)
-87%
|
(2)
+15%
|
(4)
-140%
|
(4)
-20%
|
(9)
-95%
|
(9)
-1%
|
(7)
+15%
|
(8)
-8%
|
(9)
-10%
|
(6)
+34%
|
(6)
+2%
|
(5)
+17%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(4)
|
(4)
|
(5)
|
(3)
|
(3)
|
(3)
|
(5)
|
(5)
|
0
|
(7)
|
(10)
|
(9)
|
0
|
(5)
|
(7)
|
(7)
|
(9)
|
(5)
|
(6)
|
(7)
|
(8)
|
(9)
|
(10)
|
(11)
|
(11)
|
(13)
|
(14)
|
(15)
|
(14)
|
(13)
|
(10)
|
(7)
|
(5)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(6)
|
(8)
|
(6)
|
(10)
|
(8)
|
(7)
|
(2)
|
(1)
|
0
|
2
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
1
|
0
|
0
|
(6)
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
(4)
|
(4)
|
0
|
0
|
1
|
1
|
2
|
2
|
|
| Cash from Investing Activities |
(0)
N/A
|
(1)
-66%
|
(1)
-70%
|
(1)
+9%
|
(1)
-20%
|
(3)
-212%
|
(5)
-58%
|
(6)
-28%
|
(7)
-7%
|
(5)
+30%
|
(3)
+27%
|
(3)
+17%
|
(3)
+1%
|
(5)
-68%
|
(5)
-14%
|
(6)
-14%
|
(7)
-7%
|
(5)
+19%
|
(5)
+9%
|
(4)
+8%
|
(5)
-1%
|
(5)
-8%
|
(5)
+3%
|
(5)
-8%
|
(5)
0%
|
(6)
-7%
|
(7)
-18%
|
(8)
-16%
|
(9)
-14%
|
(10)
-12%
|
(11)
-11%
|
(11)
-1%
|
(13)
-19%
|
(14)
-9%
|
(15)
-4%
|
(14)
+2%
|
(12)
+16%
|
(9)
+25%
|
(6)
+34%
|
(4)
+33%
|
(3)
+34%
|
(2)
+9%
|
(2)
+3%
|
(2)
-1%
|
(2)
+4%
|
(2)
+1%
|
(2)
-5%
|
(2)
-6%
|
(3)
-26%
|
(4)
-17%
|
(4)
-11%
|
(4)
-7%
|
(4)
+17%
|
(3)
+21%
|
(3)
+8%
|
(2)
+9%
|
(2)
+8%
|
(2)
-2%
|
(2)
+17%
|
(2)
+14%
|
(2)
-23%
|
(2)
-2%
|
(2)
+6%
|
(2)
-6%
|
(2)
+10%
|
(2)
-14%
|
(3)
-32%
|
(3)
-27%
|
(4)
-7%
|
(4)
-10%
|
(5)
-14%
|
(5)
-5%
|
(5)
+1%
|
(4)
+8%
|
(10)
-117%
|
(12)
-23%
|
(10)
+18%
|
(13)
-41%
|
(8)
+38%
|
(6)
+25%
|
(1)
+90%
|
1
N/A
|
2
+201%
|
3
+66%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
1
|
2
|
1
|
1
|
1
|
3
|
10
|
11
|
11
|
9
|
2
|
3
|
7
|
7
|
6
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
15
|
25
|
25
|
11
|
11
|
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
|
2
|
2
|
6
|
5
|
5
|
7
|
13
|
16
|
17
|
15
|
5
|
1
|
1
|
1
|
1
|
1
|
1
|
9
|
9
|
12
|
0
|
12
|
12
|
9
|
0
|
5
|
21
|
|
| 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
|
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)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other |
(0)
|
(0)
|
0
|
(0)
|
1
|
1
|
1
|
1
|
0
|
0
|
(0)
|
0
|
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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
1
N/A
|
2
+33%
|
1
-12%
|
1
-6%
|
2
+32%
|
4
+121%
|
11
+199%
|
12
+2%
|
11
-10%
|
9
-18%
|
1
-83%
|
3
+89%
|
8
+187%
|
7
-14%
|
6
-10%
|
5
-23%
|
0
-98%
|
0
-20%
|
0
+38%
|
0
-55%
|
0
+60%
|
0
+50%
|
0
+133%
|
0
+4%
|
14
+4 893%
|
15
+2%
|
25
+70%
|
25
+0%
|
11
-57%
|
11
-3%
|
0
-99%
|
0
+167%
|
0
-13%
|
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
|
7
N/A
|
7
-2%
|
7
0%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
2
+63%
|
2
+30%
|
6
+202%
|
5
-16%
|
5
-12%
|
7
+42%
|
13
+87%
|
16
+27%
|
17
+5%
|
15
-12%
|
5
-69%
|
1
-71%
|
1
-58%
|
1
+43%
|
1
0%
|
1
-3%
|
1
+46%
|
9
+670%
|
9
0%
|
12
+39%
|
11
-4%
|
12
+4%
|
12
-1%
|
8
-29%
|
8
0%
|
5
-45%
|
20
+343%
|
|
| 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
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
1
|
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
|
(1)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
|
| Net Change in Cash |
1
N/A
|
1
-14%
|
0
-76%
|
0
-87%
|
0
+2 250%
|
0
-85%
|
6
+7 829%
|
4
-35%
|
3
-24%
|
3
+21%
|
(2)
N/A
|
1
N/A
|
6
+511%
|
5
-24%
|
4
-5%
|
2
-49%
|
(5)
N/A
|
(3)
+26%
|
(4)
-22%
|
(2)
+62%
|
(0)
+92%
|
(1)
-823%
|
(0)
+94%
|
(3)
-3 557%
|
13
N/A
|
16
+18%
|
29
+81%
|
31
+8%
|
12
-61%
|
8
-33%
|
(10)
N/A
|
(14)
-48%
|
(15)
-4%
|
(15)
+0%
|
(13)
+11%
|
(13)
+2%
|
(13)
+2%
|
(11)
+14%
|
(8)
+23%
|
(6)
+30%
|
(3)
+43%
|
(2)
+37%
|
(1)
+55%
|
(0)
+83%
|
0
N/A
|
1
+259%
|
7
+1 269%
|
7
+6%
|
7
+1%
|
7
-10%
|
(0)
N/A
|
(2)
-305%
|
(3)
-111%
|
(4)
-14%
|
(4)
+1%
|
(5)
-37%
|
(3)
+34%
|
(3)
+3%
|
(2)
+37%
|
4
N/A
|
3
-31%
|
4
+39%
|
5
+56%
|
13
+138%
|
17
+27%
|
18
+8%
|
16
-10%
|
4
-75%
|
1
-83%
|
(3)
N/A
|
(4)
-54%
|
(5)
-25%
|
(6)
-16%
|
(5)
+17%
|
(5)
+4%
|
(8)
-63%
|
(7)
+8%
|
(11)
-54%
|
(4)
+64%
|
(3)
+34%
|
(1)
+52%
|
3
N/A
|
0
-85%
|
19
+4 189%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(0)
N/A
|
(1)
-104%
|
(1)
-29%
|
(1)
-4%
|
(1)
+2%
|
(2)
-19%
|
(4)
-143%
|
(6)
-60%
|
(6)
+5%
|
(5)
+3%
|
(4)
+31%
|
(2)
+50%
|
(2)
-24%
|
(2)
+14%
|
(2)
+20%
|
4
N/A
|
(5)
N/A
|
(8)
-52%
|
(9)
-10%
|
3
N/A
|
(0)
N/A
|
(4)
-2 400%
|
(3)
+28%
|
(6)
-154%
|
(1)
+85%
|
1
N/A
|
4
+240%
|
6
+76%
|
2
-68%
|
(2)
N/A
|
(9)
-315%
|
(14)
-59%
|
(15)
-5%
|
(14)
+3%
|
(13)
+8%
|
(13)
+3%
|
(13)
-4%
|
(12)
+13%
|
(9)
+19%
|
(7)
+25%
|
(4)
+47%
|
(3)
+21%
|
(2)
+44%
|
(1)
+33%
|
0
N/A
|
0
+193%
|
(1)
N/A
|
0
N/A
|
0
-4%
|
(0)
N/A
|
(0)
+17%
|
(2)
-544%
|
(3)
-112%
|
(4)
-23%
|
(4)
-1%
|
(6)
-37%
|
(5)
+14%
|
(5)
-5%
|
(4)
+17%
|
(3)
+36%
|
(3)
-2%
|
(1)
+57%
|
(1)
-1%
|
0
N/A
|
1
+38%
|
1
+48%
|
1
+23%
|
(1)
N/A
|
(1)
-7%
|
(3)
-417%
|
(5)
-51%
|
(6)
-20%
|
(7)
-14%
|
(6)
+11%
|
(9)
-58%
|
(12)
-31%
|
(14)
-17%
|
(18)
-28%
|
(16)
+13%
|
(15)
+8%
|
(11)
+25%
|
(7)
+38%
|
(5)
+21%
|
(3)
+43%
|
|