Peak Rare Earths Ltd
ASX:PEK
Cash Flow Statement
Cash Flow Statement
Peak Rare Earths Ltd
| Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||
| Stock-Based Compensation |
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
0
|
1
|
1
|
2
|
2
|
2
|
1
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Change in Working Capital |
0
|
0
|
1
|
0
|
0
|
0
|
0
|
2
|
2
|
0
|
0
|
0
|
0
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
|
| Cash from Operating Activities |
(0)
N/A
|
(0)
+11%
|
(1)
-67%
|
(1)
-115%
|
(3)
-183%
|
(5)
-44%
|
(5)
+6%
|
(2)
+56%
|
(1)
+49%
|
(3)
-188%
|
(3)
-6%
|
(4)
-28%
|
(6)
-40%
|
(3)
+39%
|
(3)
+4%
|
(4)
-16%
|
(2)
+49%
|
(2)
+2%
|
(2)
+10%
|
(2)
-27%
|
(3)
-37%
|
(4)
-19%
|
(4)
-26%
|
(7)
-60%
|
(12)
-69%
|
(13)
-8%
|
(9)
+30%
|
(14)
-47%
|
(17)
-29%
|
(15)
+16%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(3)
|
(3)
|
(5)
|
(11)
|
(6)
|
(7)
|
(4)
|
(2)
|
(3)
|
(5)
|
(3)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
|
| Other Items |
0
|
0
|
0
|
(2)
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
0
|
(7)
|
(8)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(1)
N/A
|
(2)
-97%
|
(3)
-13%
|
(6)
-129%
|
(11)
-67%
|
(10)
+5%
|
(7)
+32%
|
(4)
+46%
|
(2)
+33%
|
(3)
-8%
|
(5)
-77%
|
2
N/A
|
5
+149%
|
(0)
N/A
|
(7)
-32 892%
|
(8)
-26%
|
(3)
+67%
|
(2)
+19%
|
(2)
+4%
|
(2)
+26%
|
(1)
+53%
|
(0)
+87%
|
0
N/A
|
(0)
N/A
|
(0)
-60%
|
(0)
+48%
|
(0)
-195%
|
(1)
-162%
|
(1)
+22%
|
(0)
+80%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
4
|
7
|
8
|
9
|
11
|
14
|
11
|
3
|
4
|
0
|
0
|
7
|
9
|
4
|
2
|
6
|
13
|
7
|
0
|
5
|
6
|
6
|
8
|
36
|
34
|
3
|
28
|
0
|
0
|
5
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
4
|
9
|
(4)
|
(10)
|
2
|
9
|
4
|
(3)
|
(1)
|
(0)
|
(2)
|
(2)
|
0
|
(3)
|
(17)
|
(14)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
1
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(2)
|
0
|
0
|
(0)
|
|
| Cash from Financing Activities |
4
N/A
|
6
+70%
|
8
+20%
|
9
+14%
|
10
+20%
|
13
+31%
|
10
-23%
|
2
-78%
|
3
+27%
|
7
+137%
|
9
+29%
|
3
-70%
|
(1)
N/A
|
6
N/A
|
10
+75%
|
9
-7%
|
9
-3%
|
6
-38%
|
(0)
N/A
|
3
N/A
|
4
+61%
|
6
+33%
|
5
-17%
|
17
+271%
|
19
+12%
|
2
-87%
|
26
+970%
|
26
0%
|
(0)
N/A
|
4
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
2
N/A
|
3
+69%
|
4
+22%
|
1
-76%
|
(4)
N/A
|
(2)
+60%
|
(1)
+26%
|
(3)
-207%
|
(1)
+83%
|
1
N/A
|
1
-24%
|
1
-43%
|
(1)
N/A
|
2
N/A
|
0
-82%
|
(2)
N/A
|
4
N/A
|
1
-70%
|
(4)
N/A
|
(1)
+71%
|
0
N/A
|
2
+378%
|
0
-93%
|
10
+7 209%
|
7
-31%
|
(11)
N/A
|
16
N/A
|
11
-30%
|
(18)
N/A
|
(11)
+42%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||
| Free Cash Flow |
(2)
N/A
|
(3)
-71%
|
(3)
-19%
|
(6)
-74%
|
(14)
-138%
|
(11)
+24%
|
(11)
-7%
|
(6)
+50%
|
(4)
+39%
|
(6)
-61%
|
(8)
-40%
|
(7)
+9%
|
(6)
+21%
|
(3)
+39%
|
(3)
+5%
|
(4)
-16%
|
(2)
+46%
|
(2)
+2%
|
(2)
+16%
|
(2)
-27%
|
(3)
-37%
|
(4)
-18%
|
(4)
-26%
|
(7)
-64%
|
(12)
-69%
|
(13)
-7%
|
(10)
+27%
|
(15)
-51%
|
(18)
-26%
|
(15)
+19%
|
|