Ranchero Gold Corp
XTSX:RNCH
Cash Flow Statement
Cash Flow Statement
Ranchero Gold Corp
| 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 |
0
|
0
|
0
|
(7)
|
(8)
|
(8)
|
(8)
|
(4)
|
(4)
|
(4)
|
(4)
|
(2)
|
(2)
|
1
|
5
|
(1)
|
(0)
|
(3)
|
(6)
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
6
|
6
|
6
|
6
|
1
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(3)
|
(6)
|
(1)
|
(1)
|
2
|
5
|
|
| Cash Taxes Paid |
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
|
|
| Change in Working Capital |
(3)
|
(0)
|
(0)
|
(2)
|
(1)
|
(1)
|
(1)
|
2
|
2
|
2
|
2
|
2
|
1
|
4
|
3
|
(0)
|
0
|
(2)
|
(2)
|
|
| Cash from Operating Activities |
(3)
N/A
|
(0)
+96%
|
(0)
-78%
|
(3)
-1 199%
|
(2)
+11%
|
(3)
-24%
|
(3)
-4%
|
(2)
+44%
|
(2)
-33%
|
(2)
+20%
|
(2)
+2%
|
0
N/A
|
(1)
N/A
|
2
N/A
|
2
0%
|
(2)
N/A
|
(1)
+53%
|
(3)
-254%
|
(3)
+4%
|
|
| Investing Cash Flow | ||||||||||||||||||||
| Capital Expenditures |
(1)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
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
|
2
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(0)
N/A
|
0
N/A
|
0
+100%
|
(1)
N/A
|
(2)
-166%
|
(2)
+4%
|
(2)
-5%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
2
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
5
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
|
| Other |
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
0
|
0
|
|
| Cash from Financing Activities |
2
N/A
|
(0)
N/A
|
(0)
-237%
|
5
N/A
|
5
0%
|
5
+0%
|
5
+1%
|
0
-97%
|
0
+159%
|
0
+32%
|
1
+41%
|
1
-2%
|
1
-26%
|
(1)
N/A
|
(1)
-27%
|
(1)
-12%
|
(1)
-5%
|
0
N/A
|
0
N/A
|
|
| Change in Cash | ||||||||||||||||||||
| Net Change in Cash |
(2)
N/A
|
(0)
+94%
|
(0)
-149%
|
2
N/A
|
1
-56%
|
0
-72%
|
0
-77%
|
(2)
N/A
|
(1)
+52%
|
(0)
+66%
|
0
N/A
|
1
+45 505%
|
0
-99%
|
1
+13 603%
|
1
-24%
|
(1)
N/A
|
0
N/A
|
(1)
N/A
|
(1)
+19%
|
|
| Free Cash Flow | ||||||||||||||||||||
| Free Cash Flow |
(3)
N/A
|
(0)
+97%
|
(0)
-78%
|
(3)
-1 309%
|
(4)
-29%
|
(4)
-13%
|
(5)
-3%
|
(2)
+61%
|
(2)
-33%
|
(2)
+20%
|
(2)
+2%
|
0
N/A
|
(1)
N/A
|
2
N/A
|
2
0%
|
(2)
N/A
|
(1)
+53%
|
(3)
-254%
|
(3)
+4%
|
|