North Arrow Minerals Inc
XTSX:NAR
Cash Flow Statement
Cash Flow Statement
North Arrow Minerals Inc
| Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | Apr-2024 | Jul-2024 | Oct-2024 | Jan-2025 | Apr-2025 | Jul-2025 | Oct-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Net Income |
(4)
|
(3)
|
(3)
|
(3)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(4)
|
(4)
|
(4)
|
(1)
|
1
|
1
|
(0)
|
(1)
|
(2)
|
(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
|
|
| Stock-Based Compensation |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
3
|
3
|
3
|
3
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
3
|
4
|
4
|
4
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
1
|
|
| 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
|
0
|
0
|
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
|
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
|
(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 Operating Activities |
(1)
N/A
|
(1)
+20%
|
(1)
+6%
|
(1)
-2%
|
(1)
+4%
|
(1)
-29%
|
(1)
+10%
|
(1)
N/A
|
(1)
0%
|
(1)
+10%
|
(1)
-9%
|
(1)
+15%
|
(1)
-2%
|
(1)
+6%
|
(1)
-10%
|
(1)
-10%
|
(1)
+3%
|
(1)
+10%
|
(1)
+4%
|
(1)
+4%
|
(1)
+11%
|
(1)
-26%
|
(1)
+13%
|
(1)
-19%
|
(1)
+0%
|
(0)
+24%
|
(1)
-8%
|
(1)
+1%
|
(1)
-4%
|
(1)
-44%
|
(1)
-10%
|
(1)
-1%
|
(1)
0%
|
(1)
+17%
|
(1)
-10%
|
(1)
-9%
|
(1)
-10%
|
(1)
-1%
|
(1)
+12%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
|
| Other Items |
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
1
|
(0)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
2
|
2
|
2
|
2
|
0
|
1
|
|
| Cash from Investing Activities |
(2)
N/A
|
(3)
-9%
|
(2)
+7%
|
(3)
-30%
|
(2)
+52%
|
(2)
-1%
|
(2)
-53%
|
(3)
-31%
|
(4)
-24%
|
(4)
+5%
|
(4)
-5%
|
(3)
+12%
|
(3)
+20%
|
(2)
+18%
|
(1)
+61%
|
(1)
+27%
|
(0)
+30%
|
(0)
+51%
|
(0)
+34%
|
0
N/A
|
1
+1 525%
|
1
+68%
|
2
+65%
|
1
-40%
|
(0)
N/A
|
(1)
-227%
|
(2)
-108%
|
(2)
+10%
|
(1)
+49%
|
(1)
+5%
|
(1)
-8%
|
(1)
+18%
|
(1)
-32%
|
1
N/A
|
1
+61%
|
1
-12%
|
1
-31%
|
(2)
N/A
|
(1)
+16%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
4
|
0
|
0
|
0
|
0
|
5
|
5
|
5
|
5
|
3
|
3
|
3
|
3
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
3
|
3
|
3
|
2
|
0
|
2
|
2
|
2
|
0
|
0
|
|
| 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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(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)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
| Cash from Financing Activities |
4
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
5
N/A
|
5
N/A
|
5
N/A
|
5
+0%
|
3
-39%
|
3
0%
|
3
N/A
|
3
N/A
|
1
-60%
|
1
-2%
|
1
-2%
|
1
+2%
|
(0)
N/A
|
(0)
+1%
|
(0)
+16%
|
0
N/A
|
1
+296%
|
1
+1%
|
1
+0%
|
1
-30%
|
(0)
N/A
|
0
N/A
|
1
+204%
|
1
+10%
|
3
+270%
|
3
-10%
|
2
-18%
|
2
-3%
|
(1)
N/A
|
2
N/A
|
2
0%
|
2
+1%
|
2
+38%
|
(0)
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
0
N/A
|
(3)
N/A
|
(3)
+7%
|
(4)
-24%
|
(2)
+44%
|
3
N/A
|
2
-28%
|
1
-39%
|
0
-65%
|
(1)
N/A
|
(1)
-19%
|
(1)
+37%
|
(0)
+71%
|
(2)
-497%
|
(0)
+81%
|
(0)
+48%
|
0
N/A
|
(1)
N/A
|
(1)
+12%
|
(1)
+27%
|
1
N/A
|
2
+258%
|
3
+45%
|
2
-32%
|
(0)
N/A
|
(2)
-2 681%
|
(3)
-57%
|
(2)
+29%
|
(1)
+59%
|
1
N/A
|
1
-37%
|
1
-38%
|
0
-71%
|
(1)
N/A
|
2
N/A
|
1
-12%
|
1
-23%
|
(1)
N/A
|
(2)
-300%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(3)
N/A
|
(3)
-2%
|
(3)
+6%
|
(3)
+1%
|
(2)
+26%
|
(3)
-12%
|
(3)
-28%
|
(4)
-25%
|
(5)
-18%
|
(4)
+7%
|
(5)
-5%
|
(4)
+14%
|
(3)
+15%
|
(3)
+13%
|
(2)
+44%
|
(1)
+10%
|
(1)
+18%
|
(1)
+24%
|
(1)
+6%
|
(1)
+21%
|
(1)
-9%
|
(1)
-18%
|
(1)
-2%
|
(1)
+4%
|
(1)
-16%
|
(1)
+16%
|
(1)
+7%
|
(1)
-75%
|
(1)
+33%
|
(1)
-44%
|
(2)
-46%
|
(2)
+7%
|
(2)
-17%
|
(2)
+11%
|
(2)
+16%
|
(2)
-17%
|
(2)
-22%
|
(3)
-42%
|
(3)
+2%
|
|