Rio2 Ltd
XTSX:RIO
Cash Flow Statement
Cash Flow Statement
Rio2 Ltd
| 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 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Net Income |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(2)
|
(3)
|
(4)
|
(6)
|
(7)
|
(7)
|
(6)
|
(9)
|
(9)
|
(11)
|
(8)
|
(10)
|
(10)
|
(9)
|
(9)
|
(11)
|
(12)
|
(11)
|
(11)
|
(10)
|
(10)
|
(7)
|
(2)
|
(1)
|
(3)
|
(7)
|
(12)
|
(12)
|
(10)
|
(14)
|
(0)
|
(0)
|
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
|
1
|
1
|
2
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
1
|
0
|
(0)
|
(0)
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
3
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(0)
|
0
|
1
|
2
|
2
|
1
|
2
|
2
|
2
|
3
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
4
|
4
|
5
|
5
|
5
|
7
|
5
|
3
|
6
|
(11)
|
13
|
13
|
|
| Change in Working Capital |
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(7)
|
2
|
2
|
1
|
7
|
1
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
1
|
0
|
(1)
|
(0)
|
(6)
|
(5)
|
(8)
|
(9)
|
1
|
2
|
5
|
7
|
1
|
(1)
|
(1)
|
(7)
|
(11)
|
|
| Cash from Operating Activities |
(0)
N/A
|
(0)
-8%
|
(0)
+67%
|
(0)
N/A
|
(0)
-1 210%
|
(1)
-289%
|
(1)
-190%
|
(3)
-71%
|
(3)
-9%
|
(4)
-49%
|
(5)
-18%
|
(12)
-143%
|
(3)
+77%
|
(5)
-73%
|
(6)
-26%
|
(1)
+85%
|
(5)
-471%
|
(8)
-55%
|
(8)
+1%
|
(7)
+16%
|
(8)
-17%
|
(10)
-27%
|
(9)
+9%
|
(9)
-1%
|
(9)
-2%
|
(7)
+24%
|
(12)
-66%
|
(6)
+50%
|
(4)
+34%
|
(3)
+30%
|
6
N/A
|
3
-52%
|
2
-31%
|
2
-6%
|
(4)
N/A
|
(7)
-60%
|
(12)
-79%
|
6
N/A
|
3
-40%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(1)
|
(7)
|
(12)
|
(12)
|
(12)
|
(3)
|
(4)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(6)
|
(6)
|
(18)
|
(27)
|
(31)
|
(32)
|
(19)
|
(9)
|
(4)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(16)
|
(43)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(3)
|
(2)
|
(2)
|
3
|
3
|
2
|
2
|
(17)
|
(10)
|
(12)
|
(8)
|
11
|
9
|
8
|
4
|
5
|
4
|
3
|
3
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(9)
|
(10)
|
|
| Cash from Investing Activities |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+60%
|
0
N/A
|
(4)
N/A
|
(3)
+27%
|
(2)
+38%
|
(2)
N/A
|
2
N/A
|
(4)
N/A
|
(10)
-129%
|
(10)
-2%
|
(29)
-200%
|
(13)
+54%
|
(16)
-22%
|
(14)
+17%
|
4
N/A
|
2
-48%
|
2
-31%
|
(3)
N/A
|
(1)
+60%
|
(2)
-77%
|
(15)
-609%
|
(23)
-53%
|
(29)
-24%
|
(32)
-10%
|
(19)
+41%
|
(9)
+49%
|
(4)
+55%
|
(2)
+54%
|
(2)
-7%
|
(2)
+15%
|
(2)
-29%
|
(9)
-290%
|
(25)
-174%
|
(53)
-118%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
2
|
10
|
10
|
10
|
5
|
0
|
0
|
9
|
7
|
16
|
16
|
30
|
22
|
23
|
23
|
4
|
4
|
9
|
9
|
31
|
31
|
27
|
28
|
1
|
1
|
0
|
(0)
|
0
|
0
|
0
|
17
|
17
|
67
|
67
|
50
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
25
|
25
|
25
|
25
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(4)
|
0
|
0
|
|
| Cash from Financing Activities |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
9
+546%
|
9
N/A
|
9
-1%
|
5
-42%
|
(0)
N/A
|
(0)
N/A
|
9
N/A
|
7
-27%
|
16
+137%
|
16
0%
|
30
+89%
|
22
-27%
|
23
+7%
|
23
+1%
|
4
-84%
|
4
-1%
|
9
+131%
|
9
+0%
|
31
+267%
|
31
-2%
|
52
+68%
|
52
+0%
|
26
-51%
|
26
+1%
|
0
-100%
|
(0)
N/A
|
(0)
+8%
|
(0)
+8%
|
(0)
+10%
|
16
N/A
|
15
0%
|
62
+300%
|
62
+0%
|
47
-25%
|
|
| 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
|
1
|
3
|
(0)
|
(1)
|
0
|
(5)
|
(9)
|
(7)
|
(8)
|
(2)
|
2
|
0
|
(1)
|
(0)
|
2
|
(0)
|
3
|
(0)
|
|
| Net Change in Cash |
(0)
N/A
|
(0)
+10%
|
0
N/A
|
0
N/A
|
1
N/A
|
9
+567%
|
8
-11%
|
3
-65%
|
(0)
N/A
|
(6)
-1 760%
|
(7)
-12%
|
(1)
+91%
|
(0)
+72%
|
2
N/A
|
0
-86%
|
(0)
N/A
|
3
N/A
|
(1)
N/A
|
2
N/A
|
1
-26%
|
(2)
N/A
|
1
N/A
|
(1)
N/A
|
21
N/A
|
19
-10%
|
30
+61%
|
12
-60%
|
(18)
N/A
|
(17)
+7%
|
(30)
-78%
|
(6)
+80%
|
0
N/A
|
(0)
N/A
|
(1)
-987%
|
9
N/A
|
9
-3%
|
40
+355%
|
46
+13%
|
(3)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(0)
N/A
|
(0)
-8%
|
(0)
+67%
|
(0)
N/A
|
(0)
-1 210%
|
(1)
-289%
|
(1)
-190%
|
(3)
-71%
|
(3)
-9%
|
(4)
-49%
|
(5)
-18%
|
(12)
-155%
|
(10)
+17%
|
(17)
-63%
|
(18)
-8%
|
(13)
+28%
|
(8)
+35%
|
(12)
-44%
|
(14)
-12%
|
(13)
+4%
|
(14)
-10%
|
(17)
-18%
|
(16)
+7%
|
(15)
+2%
|
(15)
+1%
|
(25)
-66%
|
(38)
-52%
|
(37)
+3%
|
(35)
+4%
|
(21)
+40%
|
(3)
+84%
|
(1)
+61%
|
0
N/A
|
(0)
N/A
|
(6)
-2 599%
|
(9)
-51%
|
(16)
-83%
|
(10)
+40%
|
(40)
-301%
|
|