Trek Metals Ltd
ASX:TKM
Cash Flow Statement
Cash Flow Statement
Trek Metals Ltd
| Mar-2006 | Sep-2006 | Mar-2007 | Sep-2007 | Mar-2008 | Sep-2008 | Mar-2009 | Sep-2009 | Mar-2010 | Sep-2010 | Mar-2011 | Sep-2011 | Mar-2012 | Sep-2012 | Mar-2013 | Sep-2013 | Mar-2014 | Sep-2014 | Mar-2015 | Sep-2015 | Mar-2016 | Sep-2016 | Mar-2017 | Sep-2017 | Mar-2018 | Sep-2018 | Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 Working Capital |
0
|
0
|
0
|
(3)
|
0
|
(3)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
|
| Cash from Operating Activities |
(2)
N/A
|
(4)
-49%
|
(3)
+11%
|
(5)
-53%
|
(8)
-54%
|
(7)
+8%
|
(0)
+97%
|
2
N/A
|
(2)
N/A
|
(2)
N/A
|
(1)
+51%
|
(1)
-63%
|
(4)
-225%
|
(5)
-14%
|
(2)
+55%
|
(1)
+27%
|
(1)
-1%
|
(1)
+24%
|
(1)
+38%
|
(0)
+51%
|
(1)
-142%
|
(1)
-18%
|
(1)
+18%
|
(0)
+51%
|
(1)
-64%
|
(1)
-3%
|
(1)
-45%
|
(1)
+42%
|
(1)
-35%
|
(1)
+1%
|
(1)
+11%
|
(1)
-19%
|
(1)
-8%
|
(1)
-25%
|
(1)
-7%
|
(1)
-18%
|
(1)
+3%
|
(1)
+5%
|
(1)
+16%
|
(1)
+37%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(5)
|
(6)
|
(8)
|
(12)
|
(20)
|
(22)
|
(18)
|
(8)
|
0
|
(1)
|
(2)
|
(5)
|
(7)
|
(5)
|
(3)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(2)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
|
| Other Items |
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
1
|
1
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
|
| Cash from Investing Activities |
(5)
N/A
|
(6)
-13%
|
(8)
-31%
|
(12)
-51%
|
(19)
-57%
|
(22)
-13%
|
(18)
+18%
|
(8)
+57%
|
0
N/A
|
(1)
N/A
|
(2)
-153%
|
(5)
-210%
|
(7)
-37%
|
(4)
+33%
|
(3)
+33%
|
(1)
+64%
|
(0)
+65%
|
(1)
-176%
|
(0)
+58%
|
(0)
+79%
|
1
N/A
|
1
+3%
|
(1)
N/A
|
(1)
-58%
|
(2)
-32%
|
(2)
-7%
|
(3)
-47%
|
(0)
+82%
|
(0)
+86%
|
(0)
-444%
|
(1)
-103%
|
(2)
-160%
|
(3)
-58%
|
(2)
+26%
|
(2)
+7%
|
(3)
-70%
|
(3)
+3%
|
(3)
+2%
|
(3)
+9%
|
(4)
-41%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
11
|
10
|
9
|
22
|
21
|
1
|
1
|
0
|
2
|
9
|
8
|
1
|
4
|
6
|
2
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
2
|
2
|
4
|
0
|
2
|
0
|
2
|
3
|
4
|
3
|
6
|
6
|
0
|
8
|
8
|
0
|
0
|
4
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
1
|
1
|
(1)
|
(1)
|
5
|
5
|
(0)
|
0
|
1
|
1
|
1
|
1
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
6
|
10
|
10
|
9
|
4
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
|
| Cash from Financing Activities |
11
N/A
|
10
-14%
|
9
-1%
|
28
+199%
|
31
+11%
|
11
-64%
|
11
-6%
|
5
-49%
|
3
-52%
|
8
+187%
|
6
-19%
|
5
-15%
|
9
+72%
|
5
-44%
|
1
-72%
|
1
-14%
|
2
+54%
|
2
+1%
|
1
-52%
|
0
-54%
|
(0)
N/A
|
(0)
+40%
|
2
N/A
|
2
+14%
|
4
+83%
|
2
-64%
|
1
-9%
|
1
-14%
|
2
+85%
|
3
+30%
|
4
+37%
|
3
-26%
|
5
+77%
|
5
-1%
|
(1)
N/A
|
7
N/A
|
7
+8%
|
(0)
N/A
|
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)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
3
N/A
|
(0)
N/A
|
(2)
-516%
|
11
N/A
|
4
-59%
|
(17)
N/A
|
(7)
+59%
|
(0)
+97%
|
1
N/A
|
5
+401%
|
4
-28%
|
(1)
N/A
|
(2)
-67%
|
(4)
-138%
|
(3)
+10%
|
(1)
+70%
|
0
N/A
|
(0)
N/A
|
(0)
-18%
|
(0)
+56%
|
0
N/A
|
0
+849%
|
0
+210%
|
1
+54%
|
2
+195%
|
(1)
N/A
|
(2)
-174%
|
0
N/A
|
1
+741%
|
2
+23%
|
3
+60%
|
0
-84%
|
2
+302%
|
2
+31%
|
(4)
N/A
|
2
N/A
|
3
+34%
|
(4)
N/A
|
(4)
+12%
|
(1)
+80%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(8)
N/A
|
(10)
-24%
|
(11)
-15%
|
(17)
-53%
|
(27)
-57%
|
(29)
-7%
|
(18)
+37%
|
(6)
+67%
|
(2)
+74%
|
(2)
-43%
|
(2)
-12%
|
(6)
-154%
|
(11)
-71%
|
(9)
+16%
|
(5)
+44%
|
(3)
+45%
|
(2)
+33%
|
(2)
-3%
|
(1)
+41%
|
(1)
+53%
|
(1)
-75%
|
(1)
-10%
|
(2)
-53%
|
(2)
-3%
|
(2)
-41%
|
(2)
+3%
|
(3)
-46%
|
(1)
+63%
|
(1)
+15%
|
(1)
+16%
|
(1)
-30%
|
(3)
-133%
|
(4)
-45%
|
(3)
+15%
|
(3)
+2%
|
(5)
-51%
|
(4)
+7%
|
(4)
+2%
|
(4)
+7%
|
(5)
-19%
|
|