Magmatic Resources Ltd
ASX:MAG
Cash Flow Statement
Cash Flow Statement
Magmatic Resources Ltd
| Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||
| Stock-Based Compensation |
2
|
0
|
0
|
0
|
0
|
1
|
2
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(2)
|
(3)
|
(3)
|
(2)
|
(3)
|
(4)
|
(6)
|
(4)
|
(2)
|
(0)
|
(1)
|
|
| Cash from Operating Activities |
(1)
N/A
|
(1)
-46%
|
(2)
-56%
|
(2)
-7%
|
(1)
+48%
|
(2)
-42%
|
(3)
-72%
|
(3)
-13%
|
(3)
+5%
|
(3)
+4%
|
(4)
-15%
|
(5)
-42%
|
(7)
-33%
|
(5)
+20%
|
(3)
+44%
|
(1)
+58%
|
(1)
-3%
|
|
| Investing Cash Flow | ||||||||||||||||||
| Capital Expenditures |
(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
|
0
|
(0)
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
-17%
|
(0)
-217%
|
(0)
+24%
|
(0)
+89%
|
(0)
+1%
|
(0)
-209%
|
(0)
+3%
|
0
N/A
|
0
+5%
|
(0)
N/A
|
(0)
-348%
|
(0)
+7%
|
(0)
+4%
|
0
N/A
|
(0)
N/A
|
(0)
-461%
|
|
| Financing Cash Flow | ||||||||||||||||||
| Net Issuance of Common Stock |
4
|
4
|
0
|
1
|
1
|
2
|
7
|
6
|
5
|
8
|
3
|
4
|
5
|
1
|
7
|
0
|
0
|
|
| Net Issuance of Debt |
1
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other |
(1)
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
|
| Cash from Financing Activities |
4
N/A
|
3
-15%
|
0
N/A
|
1
N/A
|
1
N/A
|
2
+127%
|
7
+235%
|
5
-27%
|
5
-2%
|
7
+45%
|
2
-66%
|
4
+45%
|
5
+29%
|
1
-79%
|
6
+567%
|
6
0%
|
(0)
N/A
|
|
| Change in Cash | ||||||||||||||||||
| Net Change in Cash |
3
N/A
|
2
-35%
|
(3)
N/A
|
(2)
+34%
|
(0)
+81%
|
0
N/A
|
4
+1 054%
|
2
-57%
|
2
+10%
|
4
+128%
|
(1)
N/A
|
(2)
-40%
|
(2)
-40%
|
(4)
-107%
|
3
N/A
|
5
+49%
|
(2)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(1)
-49%
|
(2)
-69%
|
(3)
-4%
|
(1)
+52%
|
(2)
-42%
|
(3)
-73%
|
(3)
-12%
|
(3)
+7%
|
(3)
+4%
|
(4)
-15%
|
(5)
-42%
|
(7)
-33%
|
(5)
+20%
|
(3)
+44%
|
(1)
+55%
|
(1)
-3%
|
|