Nickel 28 Capital Corp
XTSX:NKL
Cash Flow Statement
Cash Flow Statement
Nickel 28 Capital Corp
| Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-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 |
5
|
3
|
12
|
18
|
19
|
11
|
4
|
1
|
3
|
6
|
9
|
7
|
1
|
(6)
|
(8)
|
(7)
|
(6)
|
(2)
|
(2)
|
(3)
|
(5)
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
|
| Stock-Based Compensation |
0
|
1
|
0
|
0
|
0
|
3
|
3
|
4
|
4
|
2
|
3
|
3
|
3
|
3
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(4)
|
(5)
|
(13)
|
(20)
|
(23)
|
(20)
|
(13)
|
(10)
|
(12)
|
(16)
|
(22)
|
(21)
|
(15)
|
(5)
|
(3)
|
(2)
|
(3)
|
(4)
|
(3)
|
(0)
|
2
|
|
| Cash Taxes Paid |
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
|
|
| Change in Working Capital |
1
|
(0)
|
1
|
1
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(2)
|
(1)
|
(2)
|
(2)
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
|
| Cash from Operating Activities |
3
N/A
|
(3)
N/A
|
0
N/A
|
(1)
N/A
|
(4)
-484%
|
(6)
-43%
|
(6)
-2%
|
(6)
-5%
|
(6)
-3%
|
(7)
-13%
|
(8)
-7%
|
(11)
-43%
|
(11)
-4%
|
(8)
+26%
|
(8)
+5%
|
(6)
+26%
|
(6)
-1%
|
(6)
+4%
|
(5)
+20%
|
(3)
+42%
|
(1)
+61%
|
|
| Investing Cash Flow | ||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Items |
68
|
5
|
0
|
0
|
0
|
3
|
7
|
7
|
7
|
7
|
13
|
13
|
18
|
15
|
8
|
8
|
7
|
7
|
5
|
5
|
3
|
|
| Cash from Investing Activities |
68
N/A
|
5
-92%
|
0
N/A
|
68
N/A
|
(0)
N/A
|
3
N/A
|
7
+109%
|
7
0%
|
7
-1%
|
7
+5%
|
13
+90%
|
13
+0%
|
18
+37%
|
15
-20%
|
8
-47%
|
8
N/A
|
7
-9%
|
7
N/A
|
5
-26%
|
5
N/A
|
3
-52%
|
|
| Financing Cash Flow | ||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
(0)
|
1
|
1
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
|
| Other |
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
|
| Cash from Financing Activities |
0
N/A
|
(0)
N/A
|
(0)
-13%
|
(0)
-15%
|
(0)
-35%
|
0
N/A
|
0
-55%
|
(1)
N/A
|
(1)
+5%
|
(1)
-131%
|
(1)
+6%
|
(0)
+72%
|
(0)
-2%
|
(1)
-81%
|
(1)
-2%
|
(1)
-37%
|
(2)
-59%
|
(1)
+28%
|
(2)
-58%
|
(2)
-11%
|
(1)
+28%
|
|
| Change in Cash | ||||||||||||||||||||||
| Net Change in Cash |
4
N/A
|
2
-45%
|
1
-47%
|
68
+6 459%
|
(4)
N/A
|
(2)
+42%
|
1
N/A
|
(0)
N/A
|
(0)
-292%
|
(2)
-419%
|
4
N/A
|
2
-55%
|
6
+232%
|
5
-13%
|
(1)
N/A
|
1
N/A
|
(0)
N/A
|
0
N/A
|
(1)
N/A
|
1
N/A
|
0
-80%
|
|
| Free Cash Flow | ||||||||||||||||||||||
| Free Cash Flow |
3
N/A
|
(3)
N/A
|
0
N/A
|
(1)
N/A
|
(4)
-483%
|
(6)
-43%
|
(6)
-1%
|
(6)
-5%
|
(6)
-4%
|
(7)
-12%
|
(8)
-7%
|
(11)
-43%
|
(11)
-4%
|
(8)
+26%
|
(8)
+5%
|
(6)
+26%
|
(6)
-1%
|
(6)
+4%
|
(5)
+20%
|
(3)
+42%
|
(1)
+61%
|
|