Kiplin Metals Inc
OTC:ALDVF
Cash Flow Statement
Cash Flow Statement
Kiplin Metals Inc
| 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 |
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Stock-Based Compensation |
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 Non-Cash Items |
0
|
0
|
(0)
|
2
|
2
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
|
| 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
|
|
| 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)
|
|
| Cash from Operating Activities |
(0)
N/A
|
(0)
-148%
|
(0)
-554%
|
(0)
-21%
|
(0)
-9%
|
(0)
+3%
|
(0)
+62%
|
(0)
-222%
|
(1)
-74%
|
(1)
-7%
|
(1)
-5%
|
(0)
+40%
|
(0)
+56%
|
(0)
+30%
|
(0)
+1%
|
(0)
-76%
|
(0)
-5%
|
(0)
-34%
|
(0)
-8%
|
(0)
-12%
|
(0)
+15%
|
(0)
+10%
|
(0)
-32%
|
(0)
+32%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||
| Capital Expenditures |
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 Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
1
|
|
| Cash from Investing Activities |
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-109%
|
(0)
-3%
|
(0)
-47%
|
(0)
+32%
|
(0)
+22%
|
(0)
-7%
|
(0)
+6%
|
(1)
-988%
|
(1)
+8%
|
(1)
+1%
|
(1)
+5%
|
0
N/A
|
(0)
N/A
|
(0)
-9%
|
(0)
+55%
|
1
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| 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
|
|
| 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
|
|
| Cash from Financing Activities |
0
N/A
|
0
N/A
|
1
+3 536%
|
1
+18%
|
1
N/A
|
1
-2%
|
0
-84%
|
0
-98%
|
0
+2 462%
|
0
+199%
|
0
+31%
|
0
N/A
|
0
+16%
|
0
-44%
|
0
+220%
|
2
+247%
|
1
-6%
|
0
N/A
|
1
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||
| Net Change in Cash |
(0)
N/A
|
(0)
+17%
|
1
N/A
|
1
+16%
|
1
-3%
|
1
-2%
|
0
-94%
|
(0)
N/A
|
(1)
-64%
|
(1)
+11%
|
(1)
-4%
|
(0)
+54%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
1
+99%
|
0
-8%
|
0
-13%
|
0
-83%
|
(0)
N/A
|
(0)
-4%
|
(0)
+8%
|
(0)
-21%
|
1
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||
| Free Cash Flow |
(0)
N/A
|
(0)
-148%
|
(0)
-560%
|
(0)
-21%
|
(0)
-9%
|
(0)
+4%
|
(0)
+62%
|
(0)
-269%
|
(1)
-78%
|
(1)
-7%
|
(1)
-11%
|
(0)
+38%
|
(0)
+49%
|
(0)
+18%
|
(0)
+3%
|
(0)
-45%
|
(0)
+20%
|
(0)
-28%
|
(0)
+7%
|
(0)
-14%
|
(0)
+5%
|
(0)
+8%
|
(0)
-32%
|
(0)
+31%
|
|