Metals Creek Resources Corp
XTSX:MEK
Cash Flow Statement
Cash Flow Statement
Metals Creek Resources Corp
| 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 |
(1)
|
(1)
|
1
|
1
|
1
|
1
|
0
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(6)
|
(6)
|
(6)
|
(5)
|
(1)
|
(1)
|
(0)
|
(0)
|
(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
|
|
| Change in Deffered Taxes |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
1
|
1
|
1
|
5
|
5
|
5
|
5
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Change in Working Capital |
(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 Operating Activities |
(1)
N/A
|
(1)
+20%
|
(1)
+2%
|
(0)
+19%
|
(1)
-43%
|
(1)
+9%
|
(1)
-24%
|
(1)
+10%
|
(0)
+25%
|
(0)
+8%
|
(1)
-53%
|
(1)
-41%
|
(1)
+11%
|
(1)
-19%
|
(1)
+35%
|
(1)
+8%
|
(1)
-50%
|
(0)
+44%
|
(1)
-29%
|
(0)
+37%
|
(1)
-91%
|
(1)
-16%
|
(1)
+15%
|
(1)
-37%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(5)
|
(4)
|
(4)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
| Other Items |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
-12%
|
(0)
+1%
|
(0)
+48%
|
0
N/A
|
(0)
N/A
|
(1)
-298%
|
(2)
-40%
|
(3)
-115%
|
(5)
-53%
|
(4)
+19%
|
(4)
+10%
|
(2)
+41%
|
(0)
+98%
|
(0)
-288%
|
(0)
+21%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
+16%
|
0
-47%
|
0
+211%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
1
|
1
|
1
|
5
|
5
|
5
|
6
|
2
|
2
|
2
|
1
|
1
|
0
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
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)
|
(0)
|
(0)
|
0
|
0
|
|
| Other |
0
|
1
|
0
|
(0)
|
(0)
|
(4)
|
(3)
|
(3)
|
(1)
|
4
|
3
|
3
|
2
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
0
N/A
|
1
+72%
|
1
+23%
|
1
-37%
|
1
+78%
|
1
+9%
|
2
+61%
|
2
+24%
|
4
+92%
|
5
+23%
|
5
+3%
|
5
-6%
|
2
-53%
|
1
-52%
|
(0)
N/A
|
0
N/A
|
1
+221%
|
1
-2%
|
1
+17%
|
1
-22%
|
1
+9%
|
1
+3%
|
1
+6%
|
1
+0%
|
|
| Change in Cash | |||||||||||||||||||||||||
| Net Change in Cash |
(0)
N/A
|
(0)
+98%
|
0
N/A
|
0
-81%
|
0
+1 284%
|
0
-41%
|
0
-97%
|
0
+727%
|
1
+652%
|
(0)
N/A
|
1
N/A
|
0
-28%
|
(1)
N/A
|
0
N/A
|
(1)
N/A
|
(1)
+32%
|
(0)
+67%
|
(0)
+25%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
+54%
|
0
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(1)
+11%
|
(1)
-8%
|
(1)
-20%
|
(1)
-16%
|
(2)
-24%
|
(3)
-49%
|
(3)
+1%
|
(4)
-55%
|
(5)
-41%
|
(5)
+10%
|
(5)
+3%
|
(3)
+35%
|
(1)
+61%
|
(1)
+24%
|
(1)
+5%
|
(1)
-36%
|
(1)
+30%
|
(1)
-24%
|
(1)
+21%
|
(1)
+6%
|
(1)
-16%
|
(1)
+15%
|
(1)
-37%
|
|