Western Copper and Gold Corporation (WRN) - Quarterly Cash Flow Statement

Home
WRN
Financials

1.26 (USD) • At close November 17, 2023

Overview | Financials

Numbers are in millions (except for per share data and ratios) USD.

	2024 Q3	2024 Q2	2024 Q1	2023 Q4	2023 Q3	2023 Q2	2023 Q1	2022 Q4	2022 Q3	2022 Q2	2022 Q1	2021 Q4	2021 Q3	2021 Q2	2021 Q1	2020 Q4	2020 Q3	2020 Q2	2020 Q1	2019 Q4	2019 Q3	2019 Q2	2019 Q1	2018 Q4	2018 Q3	2018 Q2	2018 Q1	2017 Q4	2017 Q3	2017 Q2	2017 Q1	2016 Q4	2016 Q3	2016 Q2	2016 Q1	2015 Q4	2015 Q3	2015 Q2	2015 Q1	2014 Q4	2014 Q3	2014 Q2	2014 Q1	2013 Q4	2013 Q3	2013 Q2	2013 Q1	2012 Q4	2012 Q3	2012 Q2	2012 Q1	2011 Q4	2011 Q3	2011 Q2	2011 Q1	2010 Q4	2010 Q3	2010 Q2	2010 Q1	2009 Q4	2009 Q3	2009 Q2	2009 Q1	2008 Q4	2008 Q3	2008 Q2	2008 Q1	2007 Q4	2007 Q3	2007 Q2	2007 Q1	2006 Q4	2006 Q3	2006 Q2	2006 Q1
Operating Activities:
Net Income Numbers are in millions	-0.681	-3.04	-1.607	-0.532	-0.823	-0.872	-1.111	-1.387	-0.707	-1.283	-1.617	-0.526	-0.91	-1.176	-1.097	-0.408	-0.439	-0.425	-0.761	0.198	-0.607	-0.671	-0.687	-0.664	-0.668	-0.963	-0.561	-0.596	-0.605	-0.692	-0.769	-0.493	-0.581	-0.313	-0.702	-0.527	-0.477	-0.672	-0.443	-0.482	-0.22	-0.758	-0.453	-0.47	-0.639	-0.117	-0.139	-0.954	-0.738	-1.019	-1.202	-19.096	-1.473	-0.749	-0.687	-0.666	-0.574	-0.775	-0.762	-0.234	-0.509	-0.595	-0.523	-0.6	-0.531	-0.544	-0.485	0.895	-0.385	-2.004	-1.732	-2.176	-0.908	-0.044	-0.113
Depreciation & Amortization Numbers are in millions	0.039	0.051	0.052	0.052	0.052	0.052	0.052	0.052	0.039	0.039	0.039	0.039	0.039	0.026	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	0	0	0	0	0.002	0.002	0.002	0.002	0.005	0.004	0.004	0.004	0.014	0.011	0.012	0.01	0.009	0.009	0.009	0.009	0.009	0.009	0.009	0.009	0	0
Deferred Income Tax Numbers are in millions	0	0	0	-0.424	-0.197	0.042	0	0	0	0	0	-0.653	0.24	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	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 Numbers are in millions	0.587	0.69	0.643	0.171	0.559	0.147	0.207	0.287	0.31	0.381	0.57	0.234	0.6	0.21	0.197	0.226	0.164	0.071	0.096	0.111	0.134	0.095	0.066	0.15	0.165	0.167	0.094	0.048	0.083	0.093	0.096	0.102	0.039	0.035	0.04	0.052	0.04	0.06	0.057	0.058	0.077	0.08	0.088	0.107	0.127	0.172	0.247	0.385	0.418	0.581	0.596	0.673	0.513	0.082	0.106	0.115	0.099	0.12	0.083	0.104	0.071	0.1	0.075	0	0.11	0.085	0.136	0	0	0	0	0	0	0	0
Change In Working Capital Numbers are in millions	-0.662	0.218	0.15	0.363	-0.178	0.417	-0.493	-0.081	0.028	0.239	-0.223	0.131	-0.167	0.38	-0.609	-0.102	-0.181	-0.069	0.163	-0.054	0.036	0.128	-0.111	0.216	-0.357	0.253	0.008	-0.077	-0.061	0.04	-0.012	0.02	0.142	-0.201	-0.009	0.023	0.001	0.099	-0.012	-0.064	-0.016	0.087	0.052	-0.085	-0.136	-0.125	-0.046	0.509	-0.019	0.069	0.022	0.157	-0.09	-0.19	-0.015	0.042	0.106	0.272	-0.53	0.383	-0.249	-0.056	0.002	-0.041	0.053	-0.019	0.012	0.033	0.04	0.273	-0.571	-0.314	0.593	0.026	0.001
Accounts Receivables Numbers are in millions	0	0	-0.066	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	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	0	0
Change In Inventory Numbers are in millions	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	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	0	0	0	0	0
Change In Accounts Payables Numbers are in millions	-0.078	0.212	0.148	0	0	-0.02	-0.435	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	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
Other Working Capital Numbers are in millions	-0.584	0.006	0.217	0.363	-0.178	0.417	-0.493	-0.081	0.028	0.239	-0	0.205	-0	0	-0.001	-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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0.053	-0.019	0.012	0	0	0	0	0	0	0	0
Other Non Cash Items Numbers are in millions	-0.346	0.429	0.539	0.005	0.006	0.007	-0.033	0.099	-0.201	0.071	0.003	-0.188	-0.689	0.037	0.04	-0.392	-0.189	-0.133	0.009	-0.792	0.04	0.04	0.037	0.019	0.058	0.119	-0.162	0.096	0.052	0.004	0.017	-0.254	0.039	0.035	0.04	0	0.04	0.06	0.057	0.058	0	0.08	0.088	0.107	0.127	0.172	0.247	0.001	0	0	0	17.789	0	0	0	0	0	-1.26	0.118	-0.396	0	0	0	0.049	0.11	0.085	0.136	-1.357	0.203	0.216	0.302	0.317	-0.723	-0.732	0
Operating Cash Flow Numbers are in millions	-1.064	-1.652	-1.036	-0.366	-0.582	-0.209	-1.378	-1.03	-0.531	-0.554	-1.229	-0.964	-0.887	-0.55	-1.469	-0.676	-0.644	-0.557	-0.493	-0.537	-0.397	-0.409	-0.695	-0.28	-0.802	-0.425	-0.621	-0.53	-0.531	-0.555	-0.668	-0.624	-0.399	-0.479	-0.671	-0.452	-0.435	-0.512	-0.398	-0.487	-0.158	-0.591	-0.312	-0.448	-0.648	-0.071	0.061	-0.06	-0.34	-0.369	-0.584	-0.477	-1.05	-0.854	-0.594	-0.507	-0.366	-0.379	-1.087	-0.138	-0.684	-0.537	-0.435	-0.58	-0.358	-0.47	-0.328	-0.421	-0.133	-1.506	-1.992	-2.165	-1.029	-0.776	-0.112
Investing Activities:
Investments In Property Plant And Equipment Numbers are in millions	-3.167	-3.787	-1.92	-6.73	-5.616	-4.358	-3.196	-5.565	-9.002	-4.009	-2.35	-4.054	-5.144	-1.815	-0.39	-1.252	-3.179	-0.696	-0.184	-0.343	-2.401	-0.963	-0.225	-0.345	-0.24	-0.494	-0.27	-0.489	-0.473	-0.441	-0.375	-0.52	-0.371	-0.377	-0.367	-0.731	-1.084	-1.186	-1.344	-1.79	-1.384	-0.703	-1.43	-2.906	-2.733	-2.637	-1.101	-1.63	-1.397	-2.03	-1.63	-2.256	-4.085	-1.79	-0.971	-1.452	-4.151	-5.013	-1.859	-3.09	-2.179	-0.766	-0.504	-2.844	-1.709	-2.967	-1.435	-2.176	-3.997	-2.683	-0.894	0	0	0.003	-0.116
Acquisitions Net Numbers are in millions	0	0	0	-21	0	18.499	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	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
Purchases Of Investments Numbers are in millions	0	-45.123	-6.074	2.331	6.168	-13.499	0	3	0	-3	-5	0	5	-11	-10	0	0	0	0	0	0	0	0	0	0.5	0.6	-1.913	0	0	0	0	0	0	0	0	0	0	0	-2	0	0	0	0	3.3	0	-14	-9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-34.792	0	0	0
Sales Maturities Of Investments Numbers are in millions	0	0	0	21	0	-5	5	0	0	0	0	0	0	0	0	0	0	0	0	0.5	0	0	0	0	0	0	0	0.95	-0.012	0.9	0.575	0.9	1	0.65	0.85	0	0	0	0	0	0	3	5	0	2.7	0	0	2.55	2.05	2	1.5	0	4.1	0	0	0	4.002	0	0	0	0	0	0	0	0	0	0	0	0	33.079	1.713	0	1.195	0	0
Other Investing Activites Numbers are in millions	0	0	-0.006	21	0.006	-18.499	0.005	-0.013	0.04	-0.04	-0.005	0.068	-0.041	-0.027	-0.01	0	0	0	0	0.001	1	0	0	3	0.001	0.001	-0.002	0.001	-0	0.001	0.001	0.001	0.001	0.001	0.001	0	-5.5	7	-0.002	0	0	0.003	0.005	0.003	0.003	-0.014	-0.009	0.003	0.002	0	1.5	6.8	0	0.71	-0.471	-20.006	0	4.229	-1.859	-2.225	0	0	0	-8	0	-4.402	0	0	0	0	0	-0.092	-0.001	0.883	0
Investing Cash Flow Numbers are in millions	-3.167	-48.91	-7.994	16.601	0.552	-22.857	1.804	-2.565	-8.962	-7.049	-7.35	-3.986	-0.184	-12.842	-10.39	-1.252	-3.179	-0.696	-0.184	0.157	-1.401	-0.963	-0.225	2.655	0.26	0.106	-2.183	0.461	-0.485	0.459	0.2	0.38	0.629	0.273	0.483	-0.731	-6.584	5.814	-3.344	-1.79	-1.384	2.297	3.57	0.394	-0.033	-16.637	-10.101	0.92	0.653	-0.03	-0.13	4.544	0.015	0.71	-0.471	-21.458	-0.149	-0.784	-1.859	-5.315	-2.179	-0.766	-0.504	-10.844	-1.709	-4.402	-1.435	-2.176	-3.997	30.396	0.819	-34.884	1.194	0.883	-0.116
Financing Activities:
Debt Repayment Numbers are in millions	-0.047	0	-0.062	-0.062	-0.062	-0.061	-0.061	-0.061	-0.066	-0.041	-0.041	0	-0.041	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-1.435	0	0	0	0	0	0	0	0
Common Stock Issued Numbers are in millions	0	50.959	3.323	6	0	23.592	1.44	0	0	0.055	0.078	0	8.01	25.624	0.192	28.751	0	4.48	1.95	0	0	3.354	0	0	0	0	3.341	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	5.375	0	0	0	-0.001	0	0	0	0	0.013	0.066	0.369	0.389	0.317	0.194	0.001
Common Stock Repurchased Numbers are in millions	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	0	0	0	0	0	0	0	0	0	0	0	0	-0.014	0	0	0	0	0	0	-0.318	0	0	0	-0.002	-0.421	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Dividends Paid Numbers are in millions	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	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	0	0	0	0	0
Other Financing Activities Numbers are in millions	0	0.048	0.111	-0.058	0	0.338	1.44	0	0	0.055	0.078	-0.109	0.121	-0.552	0.192	-1.123	0.794	-0.062	-0.104	0.025	0.017	-0.336	0.025	0	0.373	0.36	-0.153	0	0.586	0.666	0.181	0.008	0.071	0.11	0	0	0	0	0	0.02	0.02	0.245	0	0	0	0.009	0	31.793	0	0	0.302	-4.5	0.02	2.451	0.257	21.867	0.012	2.844	0.064	0.341	3.661	0	0	0	0	1.435	0	0	0	0	0	1.013	6.095	31.061	0.228
Financing Cash Flow Numbers are in millions	-0.047	51.007	3.373	5.88	-0.062	23.868	1.379	-0.061	-0.066	0.015	0.037	-0.109	8.131	25.099	0.192	27.628	0.794	4.418	1.846	0.025	0.017	3.018	0.025	0	0.373	0.36	3.188	0	0.586	0.666	0.181	0.008	0.071	0.11	0	0	0	0	0	0.02	0.02	0.245	0	0	0	0.009	0	31.793	0	0	0.302	-4.5	0.02	2.451	-0.06	21.867	0.012	2.844	0.062	5.295	3.661	0	0	-0.001	0	1.435	-1.435	0	0.013	0.066	0.369	1.401	6.412	31.255	0.229
Other Information:
Effect Of Forex Changes On Cash Numbers are in millions	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	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	0.001	0	0	0	0	0	0	0	0	0	-0.001	0
Net Change In Cash Numbers are in millions	-4.278	0.445	-5.657	22.115	-0.092	0.802	1.804	-3.657	-9.56	-7.588	-8.542	-5.059	7.06	11.707	-11.667	25.701	-3.028	3.165	1.168	-0.355	-1.781	1.646	-0.895	2.374	-0.169	0.041	0.384	-0.069	-0.43	0.57	-0.287	-0.236	0.301	-0.096	-0.188	-1.183	-7.019	5.302	-3.742	-2.257	-1.523	1.95	3.258	-0.053	-0.681	-16.699	-10.04	32.653	0.313	-0.399	-0.413	-0.433	-1.016	2.306	-1.125	-0.098	-0.503	1.68	-2.885	-0.157	0.799	-1.303	-0.94	-11.423	-2.067	-3.436	-1.763	-2.597	-4.118	28.956	-0.804	-35.648	6.577	31.36	0
Cash At End Of Period Numbers are in millions	16.481	20.759	20.314	25.971	3.856	3.948	3.146	1.341	4.998	14.558	22.146	30.688	35.747	28.687	16.98	28.647	2.946	5.975	2.81	1.642	1.997	3.778	2.132	3.026	0.652	0.821	0.78	0.395	0.464	0.894	0.325	0.612	0.848	0.547	0.643	0.83	2.013	9.032	3.73	7.472	9.729	11.252	9.302	6.044	6.098	6.779	23.478	33.518	0.865	0.551	0.95	1.363	1.796	2.812	0.506	1.631	1.728	2.231	0.552	3.436	3.593	2.795	4.098	5.037	16.46	18.527	21.964	23.727	26.324	30.442	1.486	2.29	37.938	31.361	0.001

Western Copper and Gold Corporation

AMEX:WRN Add to watchlist

AMEX:WRN