Palisades Goldcorp Ltd
XTSX:PALI
Cash Flow Statement
Cash Flow Statement
Palisades Goldcorp Ltd
| Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||
| Net Income |
(231)
|
(148)
|
(164)
|
(39)
|
(40)
|
(49)
|
(35)
|
(63)
|
(62)
|
(81)
|
(104)
|
(53)
|
38
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Deffered Taxes |
(99)
|
(59)
|
(61)
|
(13)
|
(11)
|
(14)
|
(13)
|
(23)
|
(22)
|
(30)
|
(38)
|
(19)
|
15
|
|
| Stock-Based Compensation |
0
|
0
|
10
|
0
|
0
|
10
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
|
| Other Non-Cash Items |
326
|
207
|
225
|
45
|
49
|
61
|
46
|
84
|
82
|
108
|
139
|
68
|
(58)
|
|
| 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
|
0
|
0
|
|
| Change in Working Capital |
4
|
(3)
|
(4)
|
3
|
2
|
1
|
2
|
4
|
1
|
2
|
2
|
(6)
|
(6)
|
|
| Cash from Operating Activities |
(0)
N/A
|
(3)
-720%
|
(4)
-37%
|
(3)
+23%
|
(0)
+93%
|
(1)
-352%
|
(0)
+81%
|
2
N/A
|
(1)
N/A
|
(1)
+28%
|
(1)
-27%
|
(10)
-1 089%
|
(11)
-11%
|
|
| Investing Cash Flow | ||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Items |
(17)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
|
| Cash from Investing Activities |
(17)
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)
+7%
|
(0)
+4%
|
|
| Financing Cash Flow | ||||||||||||||
| Net Issuance of Common Stock |
3
|
0
|
0
|
(1)
|
(3)
|
(4)
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
8
|
|
| Other |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
8
|
|
| Cash from Financing Activities |
2
N/A
|
0
N/A
|
0
N/A
|
(1)
N/A
|
(3)
-331%
|
(4)
-6%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
2
N/A
|
11
+330%
|
19
+77%
|
|
| Change in Cash | ||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
(15)
N/A
|
(3)
+80%
|
(4)
-37%
|
(4)
+5%
|
(4)
+11%
|
(5)
-28%
|
(4)
+19%
|
(1)
+70%
|
(1)
+2%
|
(1)
+41%
|
1
N/A
|
1
-41%
|
8
+1 023%
|
|
| Free Cash Flow | ||||||||||||||
| Free Cash Flow |
(0)
N/A
|
(3)
-720%
|
(4)
-37%
|
(3)
+23%
|
(0)
+93%
|
(1)
-352%
|
(0)
+81%
|
2
N/A
|
(1)
N/A
|
(1)
+28%
|
(1)
-27%
|
(10)
-1 089%
|
(11)
-11%
|
|