| Cash Flow for Polymet Mining Corp
(PLM)
|
|
|
|
|
|
|
| Cash Flow |
in Thousands of Dollars |
|
|
01/2009 |
01/2008 |
01/2007 |
01/2006 |
01/2005 |
|
| Net Income |
- |
(3,690) |
(17,893) |
(15,930) |
(3,776) |
| Depreciation & Amortization |
- |
- |
- |
- |
- |
| Deferred Income Taxes |
- |
- |
- |
- |
- |
| Operating Losses |
1,365 |
1,050 |
- |
- |
1,227 |
| Extraordinary Losses |
- |
- |
- |
- |
- |
|
| Decrease in Receivables |
99 |
(107) |
(20) |
4 |
(23) |
| Decrease in Inventories |
- |
- |
- |
- |
- |
| Decrease in Other Current Assets |
- |
- |
- |
- |
(807) |
| Increase in Payables |
(1,059) |
(51) |
(199) |
1,386 |
232 |
| Increase in Other Current Liabilities |
- |
- |
- |
- |
- |
| Decrease in Other Working Capital |
- |
- |
- |
- |
- |
| Other Non-Cash Items |
(4,049) |
635 |
6,012 |
3,523 |
- |
| Net Cash from Continuing Operations |
(3,290) |
(2,690) |
(12,228) |
(10,846) |
(3,383) |
| Net Cash from Discontinued Operations |
- |
- |
- |
- |
- |
| Cash from Operating Activities |
(3,290) |
(2,690) |
(12,228) |
(10,846) |
(3,383) |
|
|
| Sale of Property, Plant, Equipment |
- |
- |
- |
- |
- |
| Sale of Short Term Investments |
- |
- |
- |
807 |
- |
|
| Purchase of Property, Plant, Equipment |
(22,776) |
(21,161) |
(4,171) |
(1,010) |
(16) |
| Acquisitions |
- |
- |
- |
- |
- |
| Purchase of Short Term Investments |
- |
(2,495) |
- |
- |
- |
| Other Investment Changes, Net |
- |
- |
- |
- |
- |
| Cash from Investing Activities |
(22,776) |
(23,656) |
(4,171) |
(203) |
(16) |
|
| Issuance of Debt |
14,333 |
- |
- |
- |
- |
| Issuance of Capital Stock |
452 |
39,826 |
15,075 |
22,209 |
2,651 |
|
| Repayment of Debt |
(1,400) |
(2,000) |
(1,250) |
- |
- |
| Repurchase of Capital Stock |
- |
- |
- |
- |
- |
| Payment of Cash Dividends |
- |
- |
- |
- |
- |
| Other Financing Charges, Net |
(49) |
(293) |
(200) |
- |
763 |
| Cash from Financing Activities |
13,336 |
37,533 |
13,625 |
22,209 |
3,414 |
|
|
| Effect of Exchange Rate Changes |
- |
- |
- |
- |
- |
| Net Change in Cash |
(12,730) |
11,187 |
(2,774) |
11,161 |
15 |
|
| Cash at Beginning of Year |
20,084 |
8,897 |
11,671 |
511 |
496 |
| Cash at End of Period |
7,354 |
20,084 |
8,897 |
11,671 |
511 |
|
|
|