RE Royalties Ltd
XTSX:RE
Cash Flow Statement
Cash Flow Statement
RE Royalties Ltd
| 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 | 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 |
(3)
|
(3)
|
(3)
|
(3)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(2)
|
(3)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
1
|
2
|
(2)
|
(2)
|
(2)
|
(3)
|
(1)
|
(9)
|
(10)
|
(10)
|
(11)
|
|
| 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
|
1
|
1
|
1
|
2
|
|
| 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)
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
2
|
2
|
2
|
2
|
1
|
(0)
|
0
|
0
|
1
|
2
|
2
|
2
|
2
|
2
|
1
|
(0)
|
0
|
(1)
|
(1)
|
3
|
4
|
5
|
6
|
3
|
11
|
12
|
12
|
12
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
|
| Change in Working Capital |
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
1
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
|
| Cash from Operating Activities |
(1)
N/A
|
(1)
-64%
|
(2)
-23%
|
(2)
+0%
|
(1)
+36%
|
(1)
+53%
|
1
N/A
|
1
+109%
|
1
-18%
|
0
-68%
|
(0)
N/A
|
(0)
-414%
|
0
N/A
|
0
-58%
|
(0)
N/A
|
(0)
-60%
|
0
N/A
|
(1)
N/A
|
(0)
+42%
|
1
N/A
|
1
-6%
|
3
+229%
|
3
+11%
|
2
-31%
|
3
+25%
|
2
-37%
|
2
-1%
|
2
+20%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||
| Other Items |
(5)
|
(0)
|
(7)
|
(7)
|
(3)
|
(11)
|
(5)
|
(5)
|
(3)
|
4
|
5
|
7
|
1
|
(8)
|
(19)
|
(22)
|
(17)
|
(12)
|
(3)
|
(4)
|
(4)
|
(1)
|
(3)
|
2
|
(2)
|
1
|
(9)
|
(0)
|
|
| Cash from Investing Activities |
(5)
N/A
|
(0)
+93%
|
(7)
-1 789%
|
(7)
+0%
|
(3)
+61%
|
(11)
-317%
|
(5)
+59%
|
(5)
N/A
|
(3)
+39%
|
4
N/A
|
5
+52%
|
7
+31%
|
1
-91%
|
(8)
N/A
|
(19)
-124%
|
(22)
-16%
|
(17)
+19%
|
(12)
+29%
|
(3)
+78%
|
(4)
-54%
|
(4)
+14%
|
(1)
+70%
|
(3)
-173%
|
2
N/A
|
(2)
N/A
|
1
N/A
|
(9)
N/A
|
(0)
+99%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
14
|
14
|
14
|
14
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
7
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
11
|
0
|
(0)
|
0
|
10
|
(0)
|
(0)
|
(0)
|
(0)
|
14
|
14
|
14
|
14
|
(0)
|
0
|
4
|
6
|
0
|
0
|
(3)
|
|
| Cash Paid for Dividends |
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Other |
(0)
|
(0)
|
(0)
|
(13)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
9
|
9
|
8
|
(1)
|
9
|
8
|
9
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
|
| Cash from Financing Activities |
14
N/A
|
14
+1%
|
13
-3%
|
0
-99%
|
(1)
N/A
|
0
N/A
|
0
+0%
|
1
+316%
|
10
+1 029%
|
8
-14%
|
8
-2%
|
7
-10%
|
8
+6%
|
7
-6%
|
14
+100%
|
14
-2%
|
4
-69%
|
18
+324%
|
11
-42%
|
10
-4%
|
10
-3%
|
(5)
N/A
|
(5)
0%
|
(1)
+80%
|
1
N/A
|
1
-11%
|
1
-23%
|
(9)
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
(0)
|
(0)
|
(0)
|
(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 |
8
N/A
|
12
+52%
|
5
-60%
|
(8)
N/A
|
(5)
+43%
|
(11)
-139%
|
(4)
+66%
|
(3)
+32%
|
8
N/A
|
12
+57%
|
13
+11%
|
14
+4%
|
8
-40%
|
(1)
N/A
|
(4)
-268%
|
(8)
-68%
|
(13)
-65%
|
6
N/A
|
8
+25%
|
7
-11%
|
7
0%
|
(3)
N/A
|
(5)
-39%
|
3
N/A
|
2
-34%
|
4
+91%
|
(7)
N/A
|
(7)
-1%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(1)
-64%
|
(2)
-23%
|
(2)
+0%
|
(1)
+36%
|
(1)
+53%
|
1
N/A
|
1
+109%
|
1
-18%
|
0
-68%
|
(0)
N/A
|
(0)
-414%
|
0
N/A
|
0
-58%
|
(0)
N/A
|
(0)
-60%
|
0
N/A
|
(1)
N/A
|
(0)
+42%
|
1
N/A
|
1
-6%
|
3
+229%
|
3
+11%
|
2
-31%
|
3
+25%
|
2
-37%
|
2
-1%
|
2
+20%
|
|