VR Resources Ltd
XTSX:VRR
Cash Flow Statement
Cash Flow Statement
VR Resources Ltd
| 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 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||
| Net Income |
(2)
|
(2)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(7)
|
(5)
|
(5)
|
(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
|
|
| Stock-Based Compensation |
1
|
1
|
1
|
1
|
0
|
0
|
0
|
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
|
|
| Other Non-Cash Items |
2
|
2
|
2
|
2
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
(0)
|
0
|
0
|
2
|
2
|
2
|
1
|
2
|
2
|
6
|
6
|
6
|
7
|
6
|
6
|
4
|
4
|
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
|
|
| 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
|
|
| 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
|
|
| Cash from Operating Activities |
(0)
N/A
|
(1)
-326%
|
(1)
+4%
|
(1)
-11%
|
(1)
-40%
|
(1)
+37%
|
(1)
-33%
|
(1)
+9%
|
(1)
+10%
|
(1)
+2%
|
(1)
+10%
|
(1)
-11%
|
(1)
+10%
|
(1)
+8%
|
(1)
+12%
|
(1)
-4%
|
(0)
+19%
|
(1)
-14%
|
(1)
-35%
|
(1)
+16%
|
(1)
-15%
|
(1)
-28%
|
(1)
+39%
|
(1)
-23%
|
(1)
+2%
|
(1)
+15%
|
(1)
-34%
|
(1)
+27%
|
(1)
-44%
|
(1)
-7%
|
(1)
+6%
|
(1)
-44%
|
(1)
+29%
|
(1)
+24%
|
(1)
0%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(2)
|
(1)
|
(2)
|
(1)
|
(2)
|
(3)
|
(2)
|
(1)
|
|
| 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
|
1
|
1
|
1
|
1
|
1
|
0
|
|
| Cash from Investing Activities |
(1)
N/A
|
(1)
-37%
|
(2)
-70%
|
(2)
-40%
|
(2)
+22%
|
(2)
-15%
|
(2)
+4%
|
(2)
+26%
|
(2)
-20%
|
(2)
+17%
|
(1)
+22%
|
(2)
-36%
|
(2)
-28%
|
(2)
+1%
|
(2)
-5%
|
(2)
+3%
|
(2)
+1%
|
(2)
-9%
|
(2)
-6%
|
(3)
-24%
|
(3)
+13%
|
(4)
-38%
|
(3)
+8%
|
(3)
+14%
|
(3)
+3%
|
(2)
+20%
|
(3)
-17%
|
(2)
+32%
|
(1)
+23%
|
(1)
+18%
|
(0)
+59%
|
(1)
-126%
|
(2)
-65%
|
(1)
+32%
|
(1)
+4%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
5
|
5
|
4
|
4
|
2
|
3
|
3
|
3
|
1
|
1
|
1
|
3
|
3
|
4
|
4
|
2
|
4
|
3
|
3
|
4
|
2
|
1
|
3
|
2
|
2
|
5
|
3
|
3
|
3
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| 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
|
|
| Cash from Financing Activities |
5
N/A
|
5
-6%
|
4
-13%
|
4
N/A
|
2
-54%
|
3
+38%
|
3
+1%
|
3
+0%
|
1
-72%
|
1
+17%
|
1
+53%
|
3
+124%
|
3
0%
|
4
+48%
|
4
-11%
|
2
-40%
|
4
+69%
|
3
-29%
|
3
+1%
|
4
+37%
|
2
-42%
|
1
-48%
|
3
+160%
|
2
-30%
|
2
0%
|
5
+124%
|
3
-40%
|
3
-8%
|
3
+33%
|
1
-76%
|
1
+3%
|
1
+63%
|
1
-61%
|
1
+15%
|
1
+35%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
|
| Net Change in Cash |
4
N/A
|
3
-28%
|
2
-43%
|
1
-44%
|
(1)
N/A
|
(0)
+78%
|
(0)
-50%
|
0
N/A
|
(2)
N/A
|
(1)
+25%
|
(1)
+62%
|
1
N/A
|
0
-62%
|
2
+649%
|
1
-29%
|
(0)
N/A
|
1
N/A
|
0
-95%
|
(0)
N/A
|
0
N/A
|
(1)
N/A
|
(3)
-234%
|
(1)
+77%
|
(1)
-79%
|
(1)
+6%
|
2
N/A
|
(0)
N/A
|
0
N/A
|
1
+305%
|
(1)
N/A
|
(0)
+68%
|
(1)
-100%
|
(2)
-174%
|
(1)
+41%
|
(1)
+25%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(1)
-163%
|
(2)
-50%
|
(3)
-38%
|
(3)
-7%
|
(3)
+4%
|
(3)
-5%
|
(2)
+21%
|
(3)
-10%
|
(2)
+13%
|
(2)
+18%
|
(2)
-28%
|
(3)
-15%
|
(3)
+3%
|
(3)
-1%
|
(3)
+2%
|
(2)
+5%
|
(3)
-10%
|
(3)
-11%
|
(4)
-15%
|
(3)
+10%
|
(4)
-37%
|
(4)
+15%
|
(3)
+8%
|
(3)
+1%
|
(3)
+19%
|
(3)
-21%
|
(2)
+30%
|
(2)
+8%
|
(3)
-19%
|
(2)
+12%
|
(3)
-38%
|
(4)
-15%
|
(2)
+37%
|
(2)
+20%
|
|