Wentworth Resources PLC
F:1W0
Cash Flow Statement
Cash Flow Statement
Wentworth Resources PLC
| Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(41)
|
(23)
|
(19)
|
(14)
|
(9)
|
(6)
|
(8)
|
(5)
|
23
|
25
|
30
|
24
|
(9)
|
(10)
|
(10)
|
(10)
|
(8)
|
15
|
13
|
13
|
13
|
27
|
29
|
30
|
28
|
(5)
|
(5)
|
(6)
|
(1)
|
(1)
|
(6)
|
(75)
|
(69)
|
2
|
4
|
3
|
6
|
6
|
9
|
(13)
|
(14)
|
|
| Depreciation & Amortization |
5
|
4
|
4
|
3
|
3
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
1
|
2
|
3
|
4
|
4
|
4
|
4
|
3
|
4
|
4
|
6
|
8
|
7
|
6
|
6
|
6
|
6
|
6
|
7
|
8
|
7
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(34)
|
(34)
|
(34)
|
(31)
|
3
|
2
|
3
|
0
|
0
|
9
|
27
|
17
|
(2)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
12
|
8
|
4
|
4
|
5
|
(10)
|
(13)
|
(12)
|
(44)
|
(34)
|
(31)
|
(34)
|
(0)
|
0
|
0
|
1
|
(1)
|
(24)
|
(22)
|
(22)
|
(22)
|
1
|
(0)
|
1
|
2
|
1
|
2
|
2
|
1
|
2
|
(1)
|
46
|
48
|
0
|
(0)
|
0
|
0
|
1
|
1
|
28
|
31
|
|
| 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
|
1
|
1
|
1
|
9
|
9
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
8
|
0
|
2
|
(3)
|
(8)
|
4
|
8
|
5
|
6
|
(9)
|
(14)
|
(7)
|
(4)
|
1
|
3
|
(1)
|
3
|
(1)
|
(1)
|
5
|
(0)
|
0
|
(1)
|
(3)
|
(1)
|
(3)
|
(4)
|
(3)
|
(5)
|
(5)
|
(6)
|
2
|
(1)
|
0
|
6
|
2
|
(1)
|
(2)
|
(5)
|
(11)
|
(7)
|
|
| Cash from Operating Activities |
(17)
N/A
|
(11)
+34%
|
(9)
+16%
|
(10)
-8%
|
(9)
+7%
|
(10)
-3%
|
(12)
-26%
|
(11)
+7%
|
(14)
-23%
|
(17)
-23%
|
(15)
+10%
|
(16)
-3%
|
(13)
+20%
|
(8)
+39%
|
(7)
+16%
|
(10)
-57%
|
(6)
+39%
|
(9)
-52%
|
(9)
+2%
|
(3)
+64%
|
(8)
-147%
|
(5)
+42%
|
(3)
+35%
|
(2)
+32%
|
1
N/A
|
0
-67%
|
(1)
N/A
|
(1)
-70%
|
(1)
-14%
|
(0)
+98%
|
2
N/A
|
6
+320%
|
3
-49%
|
8
+139%
|
15
+83%
|
10
-35%
|
10
+2%
|
11
+13%
|
12
+4%
|
13
+12%
|
18
+39%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
5
|
(5)
|
(5)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(13)
|
(12)
|
(14)
|
(14)
|
(5)
|
(7)
|
(10)
|
(13)
|
(20)
|
(22)
|
(26)
|
(27)
|
(25)
|
(23)
|
(14)
|
(9)
|
(4)
|
(5)
|
(5)
|
(6)
|
(5)
|
(4)
|
(4)
|
(4)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
|
| Other Items |
3
|
(0)
|
(0)
|
(1)
|
(1)
|
1
|
13
|
11
|
34
|
32
|
20
|
24
|
1
|
(21)
|
(11)
|
(3)
|
1
|
23
|
12
|
2
|
(5)
|
(1)
|
2
|
6
|
12
|
11
|
10
|
8
|
7
|
7
|
10
|
15
|
15
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
8
N/A
|
(5)
N/A
|
(5)
-8%
|
(4)
+18%
|
(4)
+9%
|
(2)
+50%
|
11
N/A
|
7
-32%
|
21
+188%
|
20
-6%
|
6
-70%
|
11
+75%
|
(4)
N/A
|
(28)
-598%
|
(20)
+27%
|
(16)
+24%
|
(19)
-23%
|
1
N/A
|
(14)
N/A
|
(25)
-81%
|
(30)
-18%
|
(24)
+18%
|
(12)
+51%
|
(3)
+75%
|
7
N/A
|
6
-16%
|
5
-17%
|
2
-64%
|
2
-13%
|
3
+84%
|
5
+82%
|
12
+118%
|
13
+12%
|
5
-60%
|
0
-92%
|
0
-95%
|
(0)
N/A
|
(0)
-8%
|
(0)
-1 335%
|
(0)
+13%
|
0
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
9
|
9
|
0
|
25
|
16
|
16
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
42
|
0
|
42
|
42
|
0
|
0
|
0
|
7
|
7
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(2)
|
(2)
|
(0)
|
(1)
|
|
| Net Issuance of Debt |
1
|
8
|
15
|
6
|
0
|
0
|
(13)
|
(0)
|
(1)
|
(1)
|
(1)
|
2
|
4
|
(0)
|
0
|
(3)
|
(4)
|
(0)
|
10
|
15
|
20
|
20
|
10
|
4
|
(4)
|
(5)
|
(5)
|
(6)
|
(4)
|
(3)
|
(4)
|
(9)
|
(10)
|
(7)
|
(5)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
(3)
|
(3)
|
0
|
(4)
|
0
|
(4)
|
0
|
|
| Other |
5
|
2
|
1
|
(4)
|
(4)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
|
| Cash from Financing Activities |
14
N/A
|
19
+29%
|
26
+37%
|
27
+7%
|
18
-33%
|
16
-11%
|
3
-82%
|
(1)
N/A
|
(2)
-77%
|
(3)
-37%
|
(2)
+11%
|
1
N/A
|
2
+79%
|
41
+1 942%
|
41
+1%
|
38
-8%
|
38
-1%
|
(1)
N/A
|
10
N/A
|
14
+40%
|
26
+87%
|
26
+1%
|
15
-44%
|
9
-38%
|
(7)
N/A
|
(8)
-15%
|
(8)
+3%
|
(3)
+59%
|
(1)
+74%
|
(0)
+85%
|
(7)
-5 205%
|
(12)
-85%
|
(13)
-3%
|
(9)
+29%
|
(8)
+8%
|
(5)
+37%
|
(1)
+72%
|
(6)
-312%
|
(6)
-5%
|
(4)
+29%
|
(5)
-6%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
5
N/A
|
2
-55%
|
11
+345%
|
13
+18%
|
5
-62%
|
4
-8%
|
2
-62%
|
(5)
N/A
|
5
N/A
|
0
-95%
|
(12)
N/A
|
(4)
+63%
|
(15)
-240%
|
5
N/A
|
14
+179%
|
12
-14%
|
12
+1%
|
(9)
N/A
|
(13)
-47%
|
(15)
-10%
|
(12)
+18%
|
(3)
+77%
|
(0)
+86%
|
4
N/A
|
1
-65%
|
(2)
N/A
|
(4)
-104%
|
(2)
+32%
|
(0)
+85%
|
3
N/A
|
0
-95%
|
6
+4 026%
|
4
-38%
|
4
+16%
|
7
+64%
|
4
-36%
|
8
+93%
|
5
-39%
|
5
-3%
|
8
+65%
|
13
+64%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(12)
N/A
|
(16)
-32%
|
(14)
+10%
|
(14)
+6%
|
(13)
+8%
|
(13)
-1%
|
(15)
-16%
|
(15)
-2%
|
(27)
-80%
|
(29)
-8%
|
(29)
-2%
|
(30)
-1%
|
(18)
+39%
|
(15)
+18%
|
(16)
-9%
|
(23)
-41%
|
(26)
-14%
|
(31)
-21%
|
(36)
-13%
|
(31)
+14%
|
(33)
-8%
|
(28)
+16%
|
(17)
+40%
|
(11)
+36%
|
(3)
+72%
|
(4)
-42%
|
(6)
-40%
|
(7)
-18%
|
(7)
+7%
|
(4)
+37%
|
(3)
+30%
|
3
N/A
|
1
-55%
|
8
+554%
|
15
+83%
|
9
-35%
|
10
+2%
|
11
+13%
|
11
+1%
|
12
+11%
|
18
+43%
|
|