Generation Mining Ltd
TSX:GENM
Cash Flow Statement
Cash Flow Statement
Generation Mining 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 |
(1)
|
(0)
|
(0)
|
(9)
|
(14)
|
(15)
|
(11)
|
(8)
|
(8)
|
(9)
|
(17)
|
(15)
|
(17)
|
(42)
|
(44)
|
(51)
|
(56)
|
(35)
|
(33)
|
(24)
|
(18)
|
(15)
|
(17)
|
(22)
|
(22)
|
(24)
|
(22)
|
(22)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
3
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
1
|
1
|
1
|
2
|
1
|
2
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
|
| Other Non-Cash Items |
(0)
|
(2)
|
(2)
|
3
|
6
|
6
|
2
|
(0)
|
(2)
|
(3)
|
2
|
0
|
2
|
23
|
21
|
22
|
22
|
1
|
2
|
0
|
2
|
3
|
6
|
12
|
12
|
16
|
15
|
16
|
|
| Change in Working Capital |
0
|
(0)
|
0
|
1
|
(0)
|
(0)
|
(2)
|
(1)
|
1
|
1
|
3
|
1
|
0
|
3
|
1
|
2
|
2
|
(0)
|
0
|
0
|
(1)
|
(3)
|
(2)
|
(2)
|
(1)
|
(0)
|
0
|
1
|
|
| Cash from Operating Activities |
(2)
N/A
|
(2)
-22%
|
(2)
+8%
|
(5)
-166%
|
(8)
-61%
|
(9)
-7%
|
(10)
-15%
|
(9)
+14%
|
(9)
+5%
|
(11)
-32%
|
(12)
-9%
|
(13)
-7%
|
(15)
-11%
|
(15)
-5%
|
(21)
-38%
|
(26)
-26%
|
(31)
-17%
|
(32)
-4%
|
(28)
+14%
|
(21)
+23%
|
(16)
+25%
|
(14)
+15%
|
(13)
+8%
|
(12)
+2%
|
(10)
+18%
|
(9)
+15%
|
(7)
+24%
|
(6)
+13%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
(1)
|
(1)
|
0
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(4)
|
(0)
|
1
|
1
|
4
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
|
| Other Items |
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
0
|
0
|
(1)
|
0
|
(2)
|
(2)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
0
N/A
|
0
N/A
|
0
N/A
|
(1)
N/A
|
(1)
-6%
|
0
N/A
|
(1)
N/A
|
1
N/A
|
1
+19%
|
1
+21%
|
2
+164%
|
2
-29%
|
2
-4%
|
1
-48%
|
(1)
N/A
|
(4)
-569%
|
(1)
+63%
|
(1)
+41%
|
(1)
-17%
|
2
N/A
|
(0)
N/A
|
(0)
-20%
|
0
N/A
|
0
+40 000%
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
3
|
0
|
8
|
10
|
10
|
25
|
17
|
16
|
19
|
6
|
9
|
10
|
7
|
10
|
7
|
6
|
6
|
1
|
1
|
1
|
14
|
14
|
0
|
14
|
0
|
0
|
11
|
11
|
|
| Net Issuance of Debt |
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
3
|
(0)
|
(1)
|
(1)
|
(4)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other |
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
20
|
20
|
40
|
40
|
20
|
20
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
3
N/A
|
3
-13%
|
7
+190%
|
9
+26%
|
9
-1%
|
23
+155%
|
17
-28%
|
15
-11%
|
18
+23%
|
6
-66%
|
9
+42%
|
10
+12%
|
7
-32%
|
30
+350%
|
27
-11%
|
49
+82%
|
46
-7%
|
20
-56%
|
20
+1%
|
(3)
N/A
|
14
N/A
|
13
-3%
|
13
-2%
|
13
-1%
|
(1)
N/A
|
(1)
-5%
|
10
N/A
|
10
+3%
|
|
| Change in Cash | |||||||||||||||||||||||||||||
| Net Change in Cash |
1
N/A
|
0
-67%
|
5
+1 290%
|
3
-37%
|
0
-99%
|
14
+34 000%
|
6
-58%
|
7
+15%
|
10
+61%
|
(4)
N/A
|
(1)
+73%
|
(2)
-41%
|
(6)
-299%
|
16
N/A
|
5
-66%
|
19
+247%
|
13
-29%
|
(13)
N/A
|
(9)
+34%
|
(22)
-163%
|
(2)
+90%
|
(0)
+86%
|
1
N/A
|
1
+46%
|
(11)
N/A
|
(9)
+14%
|
3
N/A
|
5
+33%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||
| Free Cash Flow |
(2)
N/A
|
(2)
-22%
|
(2)
+8%
|
(6)
-197%
|
(9)
-54%
|
(9)
+0%
|
(11)
-22%
|
(9)
+19%
|
(9)
+5%
|
(11)
-31%
|
(12)
-9%
|
(13)
-7%
|
(15)
-11%
|
(16)
-9%
|
(22)
-37%
|
(30)
-41%
|
(31)
-2%
|
(32)
-2%
|
(27)
+14%
|
(18)
+35%
|
(16)
+9%
|
(14)
+15%
|
(13)
+8%
|
(12)
+2%
|
(10)
+18%
|
(9)
+15%
|
(7)
+24%
|
(6)
+13%
|
|