US Critical Metals Corp
USCM
Mydecine Innovations Group Inc
MYCO
Three Valley Copper Corp
TVC.H
Tuga Innovations Inc
TUGA
Windfall Geotek Inc
WIN
(Q1)Sep 30, 2022 | (FY)Jun 30, 2022 | (Q4)Jun 30, 2022 | (Q3)Mar 31, 2022 | (Q2)Dec 31, 2021 | (Q1)Sep 30, 2021 | (FY)Jun 30, 2021 | (Q4)Jun 30, 2021 | (Q3)Mar 31, 2021 | (Q2)Dec 31, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 38.89%-1.33M | -12.97%-8.03M | 17.89%-1.61M | 16.92%-1.47M | -12.39%-2.77M | -137.85%-2.18M | -13.57%-7.11M | -85.23%-1.96M | -16.79%-1.76M | 1.56%-2.47M |
Net income from continuing operations | 97.09%-122.48K | 30.64%-8.17M | 55.59%-994.9K | 70.70%-811.04K | 49.42%-2.16M | -67.61%-4.21M | -5.92%-11.78M | -26.79%-2.24M | 3.02%-2.77M | -6.07%-4.26M |
Operating gains losses | -2,503.87%-13.46K | ---7.58K | ---9.14K | ---125 | --2.2K | ---517 | ---- | ---- | ---- | ---- |
Depreciation and amortization | 3.10%27.76K | -8.32%115.29K | -22.89%34.9K | 12.43%26.66K | -7.55%26.8K | -3.12%26.93K | -71.77%125.76K | 152.51%45.26K | -88.13%23.72K | -82.20%28.99K |
Remuneration paid in stock | -83.11%710.5K | 26.26%5.51M | -112.18%-521.3K | 103.31%112.39K | -31.99%1.71M | 339.82%4.21M | 16.28%4.36M | 1,730.95%4.28M | -427.17%-3.39M | 41.00%2.52M |
Other non cashItems | -42.86%5.66K | -24.32%35.28K | -134.07%-34.81K | 107.84%8.11K | 120.11%52.07K | -96.77%9.91K | 28.81%46.62K | 320.95%102.16K | -1,010.08%-103.4K | -58,275.96%-258.88K |
Change In working capital | 12.32%-1.94M | -3,030.94%-5.47M | -104.85%-46.58K | -30.20%-801.78K | -217.40%-2.41M | -468.20%-2.21M | -75.45%186.7K | 65.37%960.21K | -743.61%-615.83K | -113.74%-759.1K |
-Change in receivables | -124.04%-3.92M | -547.08%-7.32M | -280.79%-1.71M | -387.24%-1.96M | -860.42%-1.9M | -2,031.55%-1.75M | -136.01%-1.13M | -374.07%-449.46K | -79.35%-402.03K | -6.55%-197.92K |
-Change in inventory | -116.77%-54.62K | -50.09%273.29K | 7,843.26%349.38K | -306.35%-519.05K | -39.51%117.25K | 205.28%325.71K | -43.47%547.56K | -100.50%-4.51K | --251.54K | --193.85K |
-Change in prepaid assets | 78.24%-74.65K | 188.77%41.95K | -305.84%-481.66K | 423.27%704.8K | 351.11%161.91K | -27,702.74%-343.1K | -167.48%-47.26K | 3,342,757.14%234K | -2,461.81%-218.02K | -68.49%-64.48K |
-Change in payables and accrued expense | 572.78%2.11M | 87.61%1.53M | 52.28%1.8M | 492.77%971.36K | -14.06%-787.66K | -177.54%-446.31K | 183.07%817.94K | 631.07%1.18M | -179.62%-247.31K | -426.68%-690.55K |
Interest paid (cash flow from operating activities) | ---- | 24.32%-35.28K | ---- | ---- | ---- | ---- | -89.68%-46.62K | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 38.89%-1.33M | -12.97%-8.03M | 14.36%-1.61M | 21.84%-1.47M | -1.40%-2.77M | -252.26%-2.18M | -13.57%-7.11M | -77.62%-1.88M | -24.14%-1.88M | -9.12%-2.73M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 0 | 0 | -93.82%23K | 0 | 0 | 0 | ||||
Net investment purchase and sale | ---- | --0 | --0 | ---- | ---- | ---- | --23K | --0 | --0 | --0 |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | --0 | --0 | --0 | ---- | ---- | --0 | -93.82%23K | --0 | --0 | --0 |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -61.36%1.28M | 8.74%7.93M | -43.45%949.73K | 125.49%3M | -79.66%684.42K | 258.00%3.3M | 31.40%7.3M | 62.64%1.68M | 8.90%1.33M | 51.52%3.37M |
Net issuance payments of debt | 40.98%-21.12K | 18.94%-97.73K | 141.24%8.22K | -13.48%-35.14K | -0.50%-35.03K | -2.75%-35.79K | -1,446.17%-120.57K | -140.57%-19.93K | 10.31%-30.96K | -211.28%-34.85K |
Net common stock issuance | ---- | --0 | --0 | ---- | ---- | ---- | --3.04M | --0 | --48.78K | ---- |
Proceeds from stock option exercised by employees | -61.14%1.3M | 77.74%7.89M | -34.00%1.05M | 88.63%2.78M | 74.35%719.45K | 248.71%3.34M | -20.18%4.44M | 62.25%1.6M | 17.29%1.47M | -81.51%412.64K |
Net other financing activities | ---- | 352.36%144K | -207.68%-111.68K | ---1.06M | ---2.68M | --3.99M | ---57.06K | --103.71K | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -82.51%1.28M | 8.74%7.93M | -43.45%949.73K | 26.93%1.69M | -159.42%-2M | 691.13%7.3M | 31.40%7.3M | 62.64%1.68M | 8.90%1.33M | 51.52%3.37M |
Net cash flow | ||||||||||
Beginning cash position | -41.32%132.78K | 1,668.10%226.3K | 86.59%790.16K | -41.37%568.13K | 3,216.79%1.35M | 1,668.10%226.3K | -96.29%12.8K | 42.36%423.48K | 261.67%968.99K | -84.24%40.59K |
Current changes in cash | -105.15%-57.72K | -143.80%-93.52K | -233.39%-657.37K | 140.70%222.03K | -183.81%-778.06K | 3,930.11%1.12M | 164.26%213.5K | 30.74%-197.18K | -1,945.77%-545.52K | 8,784.28%928.41K |
End cash Position | -94.42%75.07K | -41.32%132.78K | -41.32%132.78K | 86.59%790.16K | -41.37%568.13K | 3,216.79%1.35M | 1,668.10%226.3K | 1,668.10%226.3K | 42.36%423.48K | 261.67%968.99K |
Free cash from | 38.89%-1.33M | -12.97%-8.03M | 14.36%-1.61M | 21.84%-1.47M | -1.40%-2.77M | -252.26%-2.18M | -12.66%-7.11M | -69.56%-1.88M | -24.14%-1.88M | -9.12%-2.73M |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
Audit Opinions | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- |
FY: Financial Year. Refers to the 10-K file disclosed by the listed company to the SEC.
Q: Quarter. Refers to the 10-Q file disclosed by the listed company to the SEC. Q1, Q2, Q3, and Q4 are quarterly reports each with a span of 3 months; Q6 and Q9 are cumulative reports, with Q6 including 6 months and Q9 9 months.