Q-Gold Resources Ltd
XTSX:QGR
Cash Flow Statement
Cash Flow Statement
Q-Gold Resources Ltd
| Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-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 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(4)
|
(4)
|
(5)
|
(6)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
|
| 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
|
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
|
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
|
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
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
3
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| 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
|
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
|
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
|
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
|
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
|
(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
|
0
|
0
|
(0)
|
(0)
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Operating Activities |
(0)
N/A
|
(0)
-7%
|
(0)
-3%
|
(1)
-109%
|
(1)
-9%
|
(1)
-1%
|
(1)
-64%
|
(1)
-2%
|
(1)
-7%
|
(2)
-30%
|
(2)
-42%
|
(3)
-10%
|
(3)
-1%
|
(3)
-2%
|
(2)
+27%
|
(2)
+5%
|
(2)
+16%
|
(1)
+32%
|
(1)
+1%
|
(1)
+3%
|
(1)
+2%
|
(1)
-38%
|
(1)
+20%
|
(1)
N/A
|
(2)
-47%
|
(2)
+10%
|
(2)
-17%
|
(2)
-9%
|
(2)
+19%
|
(1)
+8%
|
(1)
+28%
|
(1)
+43%
|
(1)
-24%
|
(1)
+3%
|
(1)
-25%
|
(1)
+29%
|
(0)
+52%
|
(0)
+30%
|
0
N/A
|
(0)
N/A
|
(0)
+20%
|
(0)
-3%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
+15%
|
(0)
-425%
|
(0)
+17%
|
(0)
-26%
|
(0)
+4%
|
(0)
+86%
|
0
N/A
|
(0)
N/A
|
(0)
+1%
|
(0)
+15%
|
(1)
-256%
|
(1)
+12%
|
(1)
-34%
|
(1)
-32%
|
(1)
+24%
|
(0)
+42%
|
(0)
+32%
|
(0)
+51%
|
(0)
-115%
|
(1)
-79%
|
(1)
-77%
|
(2)
-83%
|
(2)
+4%
|
(2)
-17%
|
(2)
+19%
|
(1)
+37%
|
(1)
+0%
|
(1)
+20%
|
(1)
-6%
|
(1)
+36%
|
(0)
+58%
|
(0)
+51%
|
(0)
-51%
|
(0)
+69%
|
(0)
-39%
|
(0)
-139%
|
(0)
-131%
|
(1)
-71%
|
|
| 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)
|
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
|
0
|
0
|
0
|
0
|
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
|
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
|
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 Investing Activities |
0
N/A
|
0
-20%
|
0
-25%
|
0
-67%
|
(0)
N/A
|
(0)
N/A
|
(0)
N/A
|
0
N/A
|
0
+100%
|
0
-50%
|
(0)
N/A
|
(0)
-250%
|
(0)
+29%
|
(0)
-100%
|
(0)
+40%
|
(0)
+17%
|
(0)
N/A
|
(0)
+40%
|
(0)
N/A
|
(0)
+67%
|
(0)
-300%
|
(0)
N/A
|
(0)
N/A
|
(0)
+50%
|
(0)
-100%
|
(0)
N/A
|
(0)
+25%
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
+67%
|
0
-20%
|
0
-25%
|
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
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
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
N/A
|
0
N/A
|
0
+2 489%
|
0
N/A
|
0
+118%
|
0
-46%
|
(0)
N/A
|
(0)
N/A
|
(0)
-11%
|
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
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
1
|
1
|
1
|
3
|
2
|
3
|
3
|
3
|
3
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
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
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
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
|
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
|
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
|
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)
|
0
|
0
|
0
|
0
|
(0)
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
0
N/A
|
0
+8%
|
0
N/A
|
1
+179%
|
1
-8%
|
1
+6%
|
2
+196%
|
2
-25%
|
3
+82%
|
3
+6%
|
3
-14%
|
3
+0%
|
2
-27%
|
2
-11%
|
1
-60%
|
1
+76%
|
1
-55%
|
1
-2%
|
1
+129%
|
1
-21%
|
1
+15%
|
1
+20%
|
1
-34%
|
1
+36%
|
2
+36%
|
2
-10%
|
2
+16%
|
2
+10%
|
1
-34%
|
1
+3%
|
1
-35%
|
0
-63%
|
1
+112%
|
1
-4%
|
1
+26%
|
1
-28%
|
0
-48%
|
0
-21%
|
0
-81%
|
0
+760%
|
0
-36%
|
0
+5%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
-7%
|
0
+433%
|
0
-2%
|
0
-18%
|
0
-2%
|
(0)
N/A
|
(0)
-100%
|
0
N/A
|
0
N/A
|
0
+15%
|
1
+451%
|
1
-22%
|
1
+1%
|
1
N/A
|
0
-95%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+20%
|
1
+267%
|
2
+110%
|
2
+13%
|
2
+7%
|
2
-17%
|
2
+2%
|
2
-19%
|
1
-16%
|
1
-21%
|
(0)
N/A
|
(0)
-7 400%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1
+1 561%
|
0
N/A
|
1
N/A
|
1
+13%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
0
N/A
|
0
-50%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
1
+10 200%
|
0
-53%
|
2
+275%
|
2
-13%
|
0
-77%
|
0
-81%
|
(1)
N/A
|
(1)
-45%
|
(1)
-29%
|
(1)
+50%
|
(1)
-62%
|
(1)
+49%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-667%
|
0
N/A
|
0
-64%
|
0
N/A
|
0
N/A
|
0
+40%
|
(0)
N/A
|
(0)
+89%
|
(0)
-250%
|
(0)
-200%
|
0
N/A
|
0
-50%
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
+67%
|
0
+20%
|
0
+50%
|
0
-95%
|
0
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+120%
|
(0)
N/A
|
(0)
+26%
|
(0)
-150%
|
(0)
+20%
|
(0)
+96%
|
0
N/A
|
0
N/A
|
1
+1 003%
|
0
-31%
|
0
-38%
|
0
-88%
|
(1)
N/A
|
(0)
+44%
|
(0)
+41%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
1
+137%
|
0
-93%
|
0
+340%
|
(0)
N/A
|
0
N/A
|
1
+2 683%
|
0
-48%
|
0
-27%
|
(1)
N/A
|
(1)
+34%
|
(0)
+60%
|
(0)
+51%
|
(0)
-8%
|
(0)
+96%
|
1
N/A
|
1
-14%
|
0
-45%
|
0
-57%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(0)
N/A
|
(0)
-7%
|
(0)
-3%
|
(1)
-116%
|
(1)
-9%
|
(1)
-1%
|
(1)
-62%
|
(1)
N/A
|
(1)
-7%
|
(2)
-32%
|
(2)
-43%
|
(3)
-12%
|
(3)
-2%
|
(3)
-2%
|
(2)
+27%
|
(2)
+6%
|
(2)
+14%
|
(1)
+33%
|
(1)
+5%
|
(1)
-1%
|
(1)
+4%
|
(1)
-36%
|
(1)
+19%
|
(1)
+2%
|
(2)
-48%
|
(2)
+11%
|
(2)
-18%
|
(2)
-9%
|
(2)
+19%
|
(1)
+9%
|
(1)
+28%
|
(1)
+43%
|
(1)
-24%
|
(1)
+3%
|
(1)
-25%
|
(1)
+29%
|
(0)
+52%
|
(0)
+30%
|
0
N/A
|
(0)
N/A
|
(0)
+20%
|
(0)
-3%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
+15%
|
(0)
-425%
|
(0)
+17%
|
(0)
-26%
|
(0)
+4%
|
(0)
+86%
|
0
N/A
|
(0)
N/A
|
(0)
+1%
|
(0)
+15%
|
(1)
-256%
|
(1)
+12%
|
(1)
-34%
|
(1)
-32%
|
(1)
+24%
|
(0)
+42%
|
(0)
+32%
|
(0)
+51%
|
(0)
-115%
|
(1)
-79%
|
(1)
-77%
|
(2)
-85%
|
(2)
+4%
|
(2)
-17%
|
(2)
+20%
|
(1)
+37%
|
(1)
+0%
|
(1)
+19%
|
(1)
-5%
|
(1)
+36%
|
(0)
+58%
|
(0)
+51%
|
(0)
-51%
|
(0)
+69%
|
(0)
-39%
|
(0)
-139%
|
(0)
-131%
|
(1)
-71%
|
|