Noront Resources Ltd
XTSX:NOT
Cash Flow Statement
Cash Flow Statement
Noront Resources Ltd
| Jan-2012 | Apr-2012 | Jul-2012 | Oct-2012 | Jan-2013 | Apr-2013 | Jul-2013 | Oct-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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Net Income |
(29)
|
(29)
|
(25)
|
(24)
|
(22)
|
(19)
|
(18)
|
(6)
|
(5)
|
(8)
|
(10)
|
(15)
|
(14)
|
(20)
|
(12)
|
(14)
|
(19)
|
(5)
|
(15)
|
(14)
|
(10)
|
(17)
|
(16)
|
(14)
|
(16)
|
(20)
|
(18)
|
(20)
|
(20)
|
(17)
|
(16)
|
(18)
|
(5)
|
(8)
|
(9)
|
(7)
|
(14)
|
(11)
|
(18)
|
(65)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
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
|
|
| 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
|
|
| Other Non-Cash Items |
1
|
2
|
2
|
2
|
1
|
2
|
2
|
(6)
|
(5)
|
(1)
|
(0)
|
4
|
4
|
9
|
1
|
5
|
10
|
(4)
|
6
|
4
|
1
|
6
|
7
|
4
|
5
|
10
|
7
|
9
|
9
|
6
|
5
|
9
|
(4)
|
(0)
|
2
|
(0)
|
8
|
7
|
13
|
59
|
|
| Change in Working Capital |
2
|
2
|
1
|
1
|
(1)
|
(0)
|
1
|
(0)
|
0
|
0
|
(0)
|
0
|
(1)
|
0
|
0
|
(0)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
(0)
|
(1)
|
1
|
1
|
|
| Cash from Operating Activities |
(25)
N/A
|
(24)
+3%
|
(22)
+8%
|
(21)
+5%
|
(20)
+3%
|
(17)
+18%
|
(14)
+18%
|
(11)
+19%
|
(10)
+11%
|
(9)
+8%
|
(10)
-8%
|
(11)
-8%
|
(11)
-2%
|
(11)
+1%
|
(10)
+6%
|
(9)
+9%
|
(8)
+13%
|
(7)
+8%
|
(8)
-8%
|
(7)
+5%
|
(8)
-5%
|
(9)
-16%
|
(9)
+3%
|
(8)
+5%
|
(9)
-12%
|
(9)
+4%
|
(9)
0%
|
(10)
-11%
|
(9)
+7%
|
(9)
+1%
|
(9)
+3%
|
(8)
+12%
|
(7)
+13%
|
(7)
+4%
|
(6)
+5%
|
(6)
+6%
|
(6)
+2%
|
(4)
+26%
|
(3)
+24%
|
(5)
-57%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(33)
|
(33)
|
(33)
|
(33)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
6
|
8
|
0
|
7
|
1
|
0
|
0
|
14
|
14
|
13
|
14
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
-14%
|
(0)
-488%
|
(0)
-4%
|
(1)
-14%
|
(1)
-11%
|
0
N/A
|
6
+1 209%
|
7
+29%
|
7
-1%
|
7
-10%
|
1
-80%
|
0
-93%
|
0
+156%
|
(19)
N/A
|
(19)
-1%
|
(20)
-2%
|
(19)
+3%
|
(0)
+99%
|
0
N/A
|
0
-17%
|
(1)
N/A
|
(0)
+96%
|
0
N/A
|
0
+25%
|
0
+120%
|
0
N/A
|
0
-73%
|
(0)
N/A
|
(0)
-1 204%
|
(0)
N/A
|
(0)
+21%
|
5
N/A
|
5
+1%
|
5
N/A
|
5
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
21
|
21
|
14
|
14
|
11
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
4
|
5
|
5
|
4
|
5
|
4
|
3
|
6
|
5
|
5
|
9
|
6
|
8
|
8
|
7
|
7
|
4
|
0
|
1
|
1
|
0
|
0
|
10
|
10
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
15
|
0
|
0
|
15
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
23
|
23
|
23
|
23
|
(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
|
5
|
5
|
12
|
12
|
6
|
7
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
21
N/A
|
21
N/A
|
14
-30%
|
14
N/A
|
11
-22%
|
26
+135%
|
15
-42%
|
15
+1%
|
15
0%
|
0
-99%
|
0
+88%
|
0
+187%
|
0
-88%
|
0
N/A
|
23
+45 420%
|
24
+4%
|
26
+10%
|
33
+25%
|
10
-69%
|
16
+58%
|
16
+1%
|
10
-40%
|
10
+0%
|
5
-43%
|
5
-15%
|
5
+2%
|
9
+82%
|
6
-34%
|
8
+44%
|
8
-1%
|
7
-15%
|
7
-6%
|
4
-41%
|
4
0%
|
1
-77%
|
1
+21%
|
(0)
N/A
|
(0)
0%
|
9
N/A
|
10
+6%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
(0)
|
0
|
|
| Net Change in Cash |
(5)
N/A
|
(4)
+18%
|
(8)
-118%
|
(7)
+14%
|
(10)
-36%
|
9
N/A
|
2
-79%
|
10
+425%
|
13
+31%
|
(1)
N/A
|
(3)
-126%
|
(8)
-201%
|
(10)
-23%
|
(10)
+1%
|
(6)
+42%
|
(5)
+22%
|
(2)
+63%
|
6
N/A
|
2
-69%
|
9
+365%
|
8
-2%
|
0
-100%
|
1
+4 000%
|
(3)
N/A
|
(5)
-62%
|
(4)
+12%
|
(0)
+92%
|
(4)
-1 184%
|
(1)
+74%
|
(1)
-15%
|
(2)
-71%
|
(2)
+31%
|
2
N/A
|
2
+18%
|
(1)
N/A
|
(0)
+99%
|
(6)
-104 637%
|
(4)
+25%
|
6
N/A
|
5
-21%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(25)
N/A
|
(24)
+3%
|
(23)
+7%
|
(22)
+5%
|
(21)
+3%
|
(17)
+17%
|
(14)
+20%
|
(11)
+19%
|
(10)
+11%
|
(9)
+7%
|
(10)
-9%
|
(11)
-6%
|
(11)
-3%
|
(11)
+2%
|
(43)
-299%
|
(43)
+1%
|
(41)
+3%
|
(41)
+1%
|
(9)
+79%
|
(8)
+7%
|
(8)
-5%
|
(10)
-14%
|
(9)
+8%
|
(8)
+5%
|
(9)
-12%
|
(9)
+4%
|
(9)
0%
|
(10)
-12%
|
(10)
+7%
|
(9)
+0%
|
(9)
+3%
|
(8)
+12%
|
(7)
+13%
|
(7)
+5%
|
(6)
+5%
|
(6)
+6%
|
(6)
+2%
|
(4)
+26%
|
(3)
+24%
|
(5)
-57%
|
|