Wesizwe Platinum Ltd
JSE:WEZ
Cash Flow Statement
Cash Flow Statement
Wesizwe Platinum Ltd
| Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | 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 | ||||||||||||||||||||||||||||||||||||||
| Net Income |
(21)
|
(82)
|
(109)
|
(75)
|
(62)
|
(56)
|
(57)
|
301
|
301
|
(59)
|
(74)
|
16
|
14
|
0
|
(11)
|
0
|
(170)
|
0
|
(756)
|
0
|
454
|
0
|
(15)
|
0
|
(109)
|
0
|
146
|
0
|
53
|
0
|
(42)
|
0
|
(79)
|
0
|
(12)
|
139
|
(259)
|
|
| Depreciation & Amortization |
0
|
0
|
1
|
1
|
2
|
2
|
2
|
1
|
2
|
2
|
1
|
1
|
2
|
0
|
2
|
0
|
5
|
0
|
8
|
0
|
11
|
0
|
12
|
0
|
9
|
0
|
9
|
0
|
10
|
0
|
15
|
0
|
27
|
0
|
40
|
20
|
41
|
|
| Stock-Based Compensation |
0
|
54
|
62
|
14
|
1
|
1
|
6
|
7
|
3
|
410
|
408
|
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
|
|
| Other Non-Cash Items |
1
|
55
|
62
|
14
|
2
|
(4)
|
7
|
(371)
|
(385)
|
(3)
|
21
|
(69)
|
(54)
|
0
|
(23)
|
0
|
139
|
0
|
747
|
0
|
(474)
|
0
|
4
|
0
|
85
|
0
|
(201)
|
0
|
(141)
|
0
|
5
|
0
|
22
|
0
|
30
|
(164)
|
142
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16
|
16
|
9
|
12
|
(11)
|
(10)
|
4
|
3
|
1
|
(1)
|
1
|
(1)
|
3
|
3
|
0
|
0
|
1
|
1
|
3
|
3
|
(0)
|
1
|
4
|
9
|
11
|
20
|
16
|
|
| Cash Interest Paid |
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
(2)
|
0
|
13
|
1
|
(12)
|
9
|
9
|
87
|
87
|
17
|
17
|
0
|
0
|
0
|
1
|
484
|
484
|
537
|
715
|
364
|
371
|
533
|
797
|
892
|
819
|
727
|
|
| Change in Working Capital |
5
|
(2)
|
(8)
|
32
|
92
|
63
|
(51)
|
(27)
|
(1)
|
(1)
|
0
|
100
|
77
|
(25)
|
43
|
23
|
5
|
(30)
|
(62)
|
(12)
|
55
|
(18)
|
54
|
6
|
(17)
|
(12)
|
(102)
|
(120)
|
(493)
|
(596)
|
13
|
(200)
|
(360)
|
(282)
|
(370)
|
(114)
|
3
|
|
| Cash from Operating Activities |
(15)
N/A
|
(28)
-93%
|
(54)
-91%
|
(28)
+49%
|
33
N/A
|
5
-84%
|
(100)
N/A
|
(95)
+5%
|
(84)
+12%
|
(62)
+26%
|
(51)
+16%
|
48
N/A
|
40
-17%
|
(36)
N/A
|
10
N/A
|
(6)
N/A
|
(22)
-263%
|
(30)
-41%
|
(63)
-107%
|
(12)
+81%
|
46
N/A
|
(18)
N/A
|
55
N/A
|
6
-89%
|
(32)
N/A
|
(12)
+61%
|
(148)
-1 108%
|
(120)
+19%
|
(572)
-378%
|
(596)
-4%
|
(9)
+98%
|
(200)
-2 020%
|
(391)
-95%
|
(282)
+28%
|
(312)
-11%
|
(119)
+62%
|
(73)
+39%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(39)
|
(85)
|
(182)
|
(193)
|
(183)
|
(167)
|
(75)
|
(39)
|
(42)
|
(101)
|
(140)
|
(282)
|
(606)
|
(761)
|
(830)
|
(771)
|
(717)
|
(797)
|
(861)
|
(899)
|
(975)
|
(1 119)
|
(1 102)
|
(841)
|
(768)
|
(902)
|
(621)
|
(716)
|
(877)
|
(1 031)
|
(1 778)
|
(2 013)
|
(1 891)
|
(1 753)
|
(1 367)
|
(1 069)
|
(991)
|
|
| Other Items |
(0)
|
8
|
(40)
|
(42)
|
22
|
(18)
|
(3)
|
6
|
(8)
|
(17)
|
(3)
|
(3)
|
(3)
|
(3)
|
17
|
19
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
0
|
(483)
|
0
|
(535)
|
(713)
|
(363)
|
(393)
|
(556)
|
(796)
|
(890)
|
(818)
|
(725)
|
|
| Cash from Investing Activities |
(39)
N/A
|
(78)
-99%
|
(222)
-186%
|
(234)
-6%
|
(161)
+31%
|
(185)
-15%
|
(77)
+58%
|
(33)
+57%
|
(50)
-52%
|
(118)
-135%
|
(143)
-21%
|
(285)
-100%
|
(609)
-113%
|
(765)
-26%
|
(812)
-6%
|
(752)
+7%
|
(717)
+5%
|
(797)
-11%
|
(861)
-8%
|
(899)
-4%
|
(975)
-9%
|
(1 119)
-15%
|
(1 102)
+2%
|
(841)
+24%
|
(776)
+8%
|
(910)
-17%
|
(1 104)
-21%
|
(1 198)
-9%
|
(1 412)
-18%
|
(1 744)
-24%
|
(2 141)
-23%
|
(2 406)
-12%
|
(2 446)
-2%
|
(2 548)
-4%
|
(2 257)
+11%
|
(1 887)
+16%
|
(1 716)
+9%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
100
|
292
|
482
|
289
|
197
|
0
|
0
|
0
|
0
|
1 566
|
1 566
|
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 Issuance of Debt |
0
|
(27)
|
(18)
|
0
|
0
|
0
|
0
|
0
|
33
|
0
|
(33)
|
0
|
847
|
1 870
|
175
|
(844)
|
1 103
|
0
|
1 239
|
0
|
0
|
781
|
892
|
951
|
1 002
|
1 822
|
2 816
|
1 318
|
701
|
1 620
|
1 590
|
1 935
|
2 649
|
2 514
|
2 447
|
1 982
|
1 785
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(155)
|
(160)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
(24)
|
0
|
1 263
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
100
N/A
|
265
+166%
|
463
+75%
|
289
-38%
|
197
-32%
|
0
N/A
|
0
N/A
|
0
N/A
|
33
N/A
|
1 410
+4 138%
|
1 372
-3%
|
(5)
N/A
|
847
N/A
|
1 870
+121%
|
175
-91%
|
(844)
N/A
|
1 103
N/A
|
1 076
-2%
|
1 239
+15%
|
1 263
+2%
|
0
N/A
|
781
N/A
|
892
+14%
|
951
+7%
|
1 002
+5%
|
1 822
+82%
|
2 816
+55%
|
1 318
-53%
|
701
-47%
|
1 620
+131%
|
1 590
-2%
|
1 935
+22%
|
2 649
+37%
|
2 514
-5%
|
2 447
-3%
|
1 982
-19%
|
1 785
-10%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(18)
|
71
|
55
|
(36)
|
35
|
43
|
38
|
33
|
8
|
3
|
(2)
|
|
| Net Change in Cash |
46
N/A
|
160
+247%
|
187
+17%
|
27
-86%
|
69
+154%
|
17
-75%
|
(177)
N/A
|
(128)
+28%
|
(100)
+22%
|
1 231
N/A
|
1 178
-4%
|
(243)
N/A
|
275
N/A
|
1 069
+288%
|
(627)
N/A
|
(1 602)
-156%
|
365
N/A
|
249
-32%
|
315
+27%
|
352
+12%
|
(929)
N/A
|
(356)
+62%
|
(155)
+56%
|
116
N/A
|
194
+67%
|
899
+363%
|
1 545
+72%
|
70
-95%
|
(1 228)
N/A
|
(756)
+38%
|
(525)
+31%
|
(628)
-20%
|
(150)
+76%
|
(283)
-89%
|
(115)
+59%
|
(21)
+81%
|
(6)
+71%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(54)
N/A
|
(114)
-112%
|
(236)
-107%
|
(220)
+7%
|
(150)
+32%
|
(162)
-8%
|
(175)
-8%
|
(134)
+23%
|
(125)
+6%
|
(162)
-29%
|
(191)
-18%
|
(234)
-23%
|
(566)
-141%
|
(797)
-41%
|
(819)
-3%
|
(777)
+5%
|
(739)
+5%
|
(827)
-12%
|
(923)
-12%
|
(911)
+1%
|
(929)
-2%
|
(1 137)
-22%
|
(1 047)
+8%
|
(835)
+20%
|
(799)
+4%
|
(915)
-14%
|
(769)
+16%
|
(835)
-9%
|
(1 449)
-73%
|
(1 627)
-12%
|
(1 788)
-10%
|
(2 213)
-24%
|
(2 281)
-3%
|
(2 035)
+11%
|
(1 679)
+17%
|
(1 188)
+29%
|
(1 064)
+10%
|
|