Phenom Resources Corp
XTSX:PHNM
Cash Flow Statement
Cash Flow Statement
Phenom Resources Corp
| Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | May-2024 | Aug-2024 | Nov-2024 | Feb-2025 | May-2025 | Aug-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||
| Net Income |
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
0
|
2
|
2
|
1
|
1
|
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)
|
|
| Cash from Operating Activities |
(1)
N/A
|
(1)
-33%
|
(1)
-5%
|
(1)
-9%
|
(1)
+14%
|
(1)
+4%
|
(1)
+24%
|
(1)
-18%
|
(1)
-12%
|
(1)
+28%
|
(1)
-6%
|
(1)
+0%
|
(1)
+6%
|
(1)
-16%
|
(1)
-1%
|
(1)
+9%
|
(1)
-17%
|
(1)
-20%
|
(1)
+3%
|
|
| Investing Cash Flow | ||||||||||||||||||||
| Capital Expenditures |
(3)
|
(2)
|
(4)
|
(5)
|
(5)
|
(6)
|
(5)
|
(5)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
|
| Other Items |
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(3)
N/A
|
(2)
+14%
|
(4)
-99%
|
(6)
-25%
|
(5)
+1%
|
(6)
-8%
|
(6)
+6%
|
(5)
+13%
|
(4)
+16%
|
(3)
+13%
|
(2)
+48%
|
(1)
+57%
|
(1)
-59%
|
(1)
-6%
|
(1)
+3%
|
(2)
-19%
|
(1)
+36%
|
(1)
-3%
|
(1)
-29%
|
|
| Financing Cash Flow | ||||||||||||||||||||
| Net Issuance of Common Stock |
3
|
9
|
8
|
7
|
9
|
4
|
3
|
5
|
3
|
2
|
3
|
2
|
3
|
2
|
2
|
2
|
3
|
3
|
2
|
|
| Net Issuance of Debt |
(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)
|
|
| Cash from Financing Activities |
3
N/A
|
9
+237%
|
8
-13%
|
7
-12%
|
9
+34%
|
4
-59%
|
3
-9%
|
5
+46%
|
3
-47%
|
2
-23%
|
3
+56%
|
2
-52%
|
3
+67%
|
2
-7%
|
2
+1%
|
2
+2%
|
3
+26%
|
3
+8%
|
2
-39%
|
|
| Change in Cash | ||||||||||||||||||||
| Net Change in Cash |
(1)
N/A
|
5
N/A
|
2
-64%
|
(0)
N/A
|
2
N/A
|
(3)
N/A
|
(3)
+10%
|
(1)
+71%
|
(3)
-194%
|
(2)
+9%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
-90%
|
0
+110%
|
(0)
N/A
|
1
N/A
|
1
-1%
|
(1)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||
| Free Cash Flow |
(3)
N/A
|
(3)
+2%
|
(6)
-66%
|
(7)
-20%
|
(7)
+4%
|
(7)
-6%
|
(6)
+10%
|
(6)
+7%
|
(5)
+11%
|
(4)
+16%
|
(3)
+37%
|
(2)
+38%
|
(2)
-24%
|
(2)
-10%
|
(2)
+0%
|
(2)
-7%
|
(2)
+16%
|
(2)
-12%
|
(3)
-10%
|
|