Magna Gold Corp
XTSX:MGR
Cash Flow Statement
Cash Flow Statement
Magna Gold Corp
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||
| Net Income |
(3)
|
(4)
|
(4)
|
(4)
|
(6)
|
(6)
|
(9)
|
(5)
|
2
|
5
|
5
|
(6)
|
(19)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
1
|
2
|
4
|
9
|
13
|
15
|
15
|
13
|
|
| Other Non-Cash Items |
1
|
1
|
1
|
3
|
4
|
3
|
3
|
(1)
|
(2)
|
(1)
|
(1)
|
1
|
2
|
|
| Cash Taxes Paid |
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
|
1
|
1
|
|
| Change in Working Capital |
(0)
|
2
|
0
|
6
|
8
|
9
|
18
|
17
|
13
|
8
|
8
|
16
|
24
|
|
| Cash from Operating Activities |
(2)
N/A
|
(1)
+69%
|
(3)
-330%
|
5
N/A
|
6
+15%
|
7
+12%
|
14
+111%
|
15
+6%
|
22
+46%
|
26
+17%
|
27
+8%
|
26
-6%
|
19
-27%
|
|
| Investing Cash Flow | ||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
0
|
(4)
|
(11)
|
(21)
|
(29)
|
(34)
|
(36)
|
(37)
|
(35)
|
(26)
|
|
| Other Items |
0
|
(0)
|
(0)
|
1
|
1
|
(1)
|
0
|
(7)
|
(9)
|
(8)
|
0
|
(3)
|
(1)
|
|
| Cash from Investing Activities |
0
N/A
|
(0)
N/A
|
(0)
+58%
|
1
N/A
|
(3)
N/A
|
(12)
-277%
|
(22)
-80%
|
(35)
-61%
|
(43)
-21%
|
(44)
-3%
|
(44)
-1%
|
(38)
+15%
|
(27)
+29%
|
|
| Financing Cash Flow | ||||||||||||||
| Net Issuance of Common Stock |
3
|
3
|
1
|
8
|
7
|
7
|
6
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
8
|
0
|
0
|
0
|
|
| Other |
(1)
|
(3)
|
1
|
(1)
|
(1)
|
4
|
7
|
7
|
9
|
6
|
4
|
3
|
1
|
|
| Cash from Financing Activities |
2
N/A
|
0
-98%
|
2
+6 325%
|
6
+196%
|
7
+3%
|
12
+75%
|
13
+16%
|
7
-47%
|
16
+131%
|
13
-19%
|
11
-16%
|
11
-1%
|
1
-88%
|
|
| Change in Cash | ||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
0
|
(0)
|
(1)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
(0)
|
|
| Net Change in Cash |
(0)
N/A
|
(1)
-122%
|
(1)
-54%
|
12
N/A
|
9
-19%
|
6
-33%
|
6
-8%
|
(12)
N/A
|
(4)
+65%
|
(5)
-17%
|
(6)
-13%
|
(1)
+87%
|
(7)
-807%
|
|
| Free Cash Flow | ||||||||||||||
| Free Cash Flow |
(2)
N/A
|
(1)
+69%
|
(3)
-330%
|
5
N/A
|
2
-65%
|
(5)
N/A
|
(7)
-50%
|
(14)
-93%
|
(12)
+11%
|
(11)
+13%
|
(9)
+14%
|
(9)
+1%
|
(7)
+19%
|
|