Kenorland Minerals Ltd
XTSX:KLD
Cash Flow Statement
Cash Flow Statement
Kenorland Minerals Ltd
| 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 |
(6)
|
(6)
|
(7)
|
(5)
|
1
|
1
|
5
|
12
|
16
|
14
|
12
|
0
|
(4)
|
(2)
|
(4)
|
(2)
|
(4)
|
(2)
|
(9)
|
(8)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
(1)
|
0
|
(0)
|
(0)
|
2
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
2
|
0
|
1
|
1
|
2
|
2
|
2
|
3
|
|
| Other Non-Cash Items |
5
|
5
|
5
|
4
|
(2)
|
(1)
|
(6)
|
(13)
|
(20)
|
(18)
|
(14)
|
(3)
|
5
|
3
|
5
|
3
|
2
|
1
|
7
|
6
|
|
| Change in Working Capital |
1
|
(1)
|
(1)
|
1
|
(2)
|
(1)
|
(1)
|
(4)
|
1
|
0
|
0
|
3
|
(0)
|
(0)
|
2
|
1
|
1
|
(0)
|
(1)
|
(2)
|
|
| Cash from Operating Activities |
0
N/A
|
(2)
N/A
|
(3)
-17%
|
(0)
+94%
|
(3)
-1 692%
|
(1)
+68%
|
(1)
-37%
|
(5)
-267%
|
(0)
+91%
|
(2)
-256%
|
(1)
+54%
|
2
N/A
|
(0)
N/A
|
1
N/A
|
3
+187%
|
2
-50%
|
1
-32%
|
0
-62%
|
(2)
N/A
|
(2)
-28%
|
|
| Investing Cash Flow | |||||||||||||||||||||
| Capital Expenditures |
(8)
|
(8)
|
(15)
|
(22)
|
(19)
|
(21)
|
(22)
|
(20)
|
(18)
|
(17)
|
(20)
|
(18)
|
(23)
|
(26)
|
(21)
|
(20)
|
(17)
|
(16)
|
(21)
|
(24)
|
|
| Other Items |
9
|
9
|
16
|
20
|
13
|
13
|
15
|
17
|
27
|
29
|
28
|
33
|
24
|
26
|
19
|
9
|
7
|
11
|
14
|
20
|
|
| Cash from Investing Activities |
1
N/A
|
1
+35%
|
2
+22%
|
(2)
N/A
|
(5)
-143%
|
(8)
-53%
|
(7)
+19%
|
(3)
+53%
|
9
N/A
|
11
+32%
|
8
-29%
|
15
+84%
|
1
-90%
|
(0)
N/A
|
(2)
-1 139%
|
(11)
-622%
|
(9)
+18%
|
(5)
+44%
|
(7)
-37%
|
(3)
+51%
|
|
| Financing Cash Flow | |||||||||||||||||||||
| Net Issuance of Common Stock |
11
|
10
|
10
|
10
|
5
|
5
|
5
|
12
|
7
|
0
|
7
|
0
|
0
|
1
|
10
|
11
|
11
|
11
|
1
|
1
|
|
| Net Issuance of Debt |
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)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
11
N/A
|
10
-9%
|
10
+0%
|
10
+1%
|
5
-46%
|
5
-1%
|
5
0%
|
12
+127%
|
7
-44%
|
7
+0%
|
7
+0%
|
0
-100%
|
0
+428%
|
0
+1 328%
|
10
+1 997%
|
11
+3%
|
11
+1%
|
10
-4%
|
1
-88%
|
1
-22%
|
|
| 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
|
|
| Net Change in Cash |
12
N/A
|
9
-26%
|
9
-1%
|
7
-14%
|
(3)
N/A
|
(4)
-26%
|
(3)
+31%
|
4
N/A
|
15
+282%
|
16
+11%
|
14
-15%
|
17
+21%
|
1
-92%
|
2
+16%
|
12
+696%
|
1
-90%
|
3
+133%
|
6
+106%
|
(7)
N/A
|
(5)
+38%
|
|
| Free Cash Flow | |||||||||||||||||||||
| Free Cash Flow |
(8)
N/A
|
(10)
-27%
|
(18)
-68%
|
(22)
-26%
|
(22)
+1%
|
(22)
+0%
|
(23)
-7%
|
(25)
-8%
|
(18)
+27%
|
(19)
-2%
|
(21)
-11%
|
(16)
+22%
|
(23)
-42%
|
(25)
-10%
|
(17)
+31%
|
(18)
-4%
|
(15)
+15%
|
(15)
+1%
|
(23)
-48%
|
(26)
-15%
|
|