Manitou Gold Inc
XTSX:MTU
Cash Flow Statement
Cash Flow Statement
Manitou Gold Inc
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(5)
|
(7)
|
(8)
|
(7)
|
(4)
|
(2)
|
|
| 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
|
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
|
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 Non-Cash Items |
(1)
|
(1)
|
0
|
1
|
1
|
0
|
(0)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
0
|
(1)
|
(2)
|
|
| Change in Working Capital |
(1)
|
(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)
|
(1)
|
(1)
|
0
|
0
|
1
|
1
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
1
|
|
| Cash from Operating Activities |
(2)
N/A
|
(1)
+51%
|
(1)
-29%
|
(1)
+48%
|
(1)
+21%
|
(1)
-134%
|
(1)
-6%
|
(1)
-7%
|
(1)
+6%
|
(1)
+56%
|
(1)
-2%
|
(1)
N/A
|
(1)
-5%
|
(1)
+5%
|
(1)
+10%
|
(0)
+20%
|
(0)
+28%
|
(0)
-2%
|
(0)
+2%
|
(0)
-10%
|
(0)
-53%
|
(1)
-41%
|
(1)
-99%
|
(2)
-20%
|
(2)
-31%
|
(2)
-5%
|
(3)
-13%
|
(2)
+5%
|
(2)
+19%
|
(2)
+18%
|
(2)
+2%
|
(2)
-26%
|
(3)
-47%
|
(4)
-36%
|
(5)
-21%
|
(7)
-38%
|
(7)
-4%
|
(8)
-14%
|
(7)
+13%
|
(4)
+36%
|
(4)
+17%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(4)
|
(4)
|
(3)
|
(2)
|
(1)
|
0
|
0
|
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)
|
|
| Cash from Investing Activities |
(4)
N/A
|
(4)
+8%
|
(3)
+24%
|
(2)
+13%
|
(1)
+54%
|
0
N/A
|
0
N/A
|
1
+82%
|
1
+7%
|
(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
|
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
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
1
|
4
|
6
|
6
|
8
|
5
|
2
|
7
|
5
|
7
|
7
|
2
|
2
|
|
| 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
|
|
| Other |
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)
|
(0)
|
|
| Cash from Financing Activities |
0
N/A
|
1
+23%
|
0
N/A
|
1
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
|
0
N/A
|
0
-2%
|
0
N/A
|
0
N/A
|
1
N/A
|
1
+132%
|
1
+2%
|
2
+6%
|
2
+48%
|
1
-35%
|
2
+56%
|
3
+13%
|
1
-52%
|
4
+213%
|
6
+39%
|
5
-6%
|
8
+43%
|
5
-37%
|
2
-50%
|
7
+204%
|
5
-32%
|
6
+33%
|
6
-1%
|
2
-76%
|
2
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(5)
N/A
|
(4)
+26%
|
(3)
+16%
|
(2)
+28%
|
(2)
+34%
|
(1)
+24%
|
(1)
+23%
|
(1)
+18%
|
(1)
+17%
|
(1)
+10%
|
(1)
-2%
|
(1)
+2%
|
(1)
-7%
|
(1)
+7%
|
(1)
+10%
|
(0)
+20%
|
0
N/A
|
0
-15%
|
0
+17%
|
0
-33%
|
0
+150%
|
1
+399%
|
0
-88%
|
(0)
N/A
|
0
N/A
|
(1)
N/A
|
(0)
+76%
|
0
N/A
|
(1)
N/A
|
2
N/A
|
4
+67%
|
3
-19%
|
5
+41%
|
1
-83%
|
(2)
N/A
|
1
N/A
|
(2)
N/A
|
(1)
+34%
|
(0)
+74%
|
(3)
-736%
|
(2)
+26%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(6)
N/A
|
(5)
+22%
|
(4)
+13%
|
(3)
+24%
|
(2)
+47%
|
(1)
+25%
|
(1)
+22%
|
(1)
+20%
|
(1)
+16%
|
(1)
+8%
|
(1)
N/A
|
(1)
N/A
|
(1)
-5%
|
(1)
+5%
|
(1)
+10%
|
(0)
+20%
|
(0)
+28%
|
(0)
-2%
|
(0)
+2%
|
(0)
-10%
|
(0)
-53%
|
(1)
-41%
|
(1)
-99%
|
(2)
-20%
|
(2)
-31%
|
(2)
-5%
|
(3)
-13%
|
(2)
+5%
|
(2)
+19%
|
(2)
+18%
|
(2)
+2%
|
(2)
-26%
|
(3)
-47%
|
(4)
-37%
|
(5)
-20%
|
(7)
-38%
|
(7)
-4%
|
(8)
-14%
|
(7)
+13%
|
(4)
+36%
|
(4)
+17%
|
|