ARC Minerals Ltd
LSE:ARCM
Cash Flow Statement
Cash Flow Statement
ARC Minerals Ltd
| Jun-2009 | Dec-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 | Dec-2020 | Jun-2021 | Sep-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||
| Net Income |
(5)
|
(1)
|
(0)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
2
|
1
|
(6)
|
(21)
|
(24)
|
(9)
|
(2)
|
(5)
|
(1)
|
(5)
|
(10)
|
(6)
|
0
|
7
|
9
|
(2)
|
(4)
|
|
| Depreciation & Amortization |
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
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
1
|
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
|
1
|
|
| Other Non-Cash Items |
4
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
4
|
19
|
22
|
7
|
0
|
3
|
(1)
|
0
|
6
|
10
|
3
|
(10)
|
(12)
|
1
|
2
|
|
| Change in Working Capital |
1
|
1
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(0)
|
0
|
0
|
0
|
(0)
|
1
|
(0)
|
(1)
|
2
|
1
|
(1)
|
(3)
|
0
|
2
|
2
|
(7)
|
(6)
|
1
|
(0)
|
(1)
|
(0)
|
|
| Cash from Operating Activities |
1
N/A
|
1
+4%
|
(0)
N/A
|
(0)
-192%
|
(1)
-66%
|
(1)
-81%
|
(2)
-45%
|
(1)
+9%
|
(1)
+24%
|
(2)
-56%
|
(2)
-4%
|
(1)
+36%
|
(1)
-37%
|
(2)
-31%
|
(1)
+36%
|
(1)
+49%
|
(1)
+1%
|
(1)
+1%
|
(1)
-60%
|
(0)
+54%
|
(2)
-418%
|
(3)
-25%
|
(0)
+88%
|
(1)
-283%
|
(2)
-87%
|
(5)
-101%
|
(2)
+67%
|
(4)
-122%
|
(2)
+34%
|
(3)
-30%
|
(2)
+23%
|
(2)
+8%
|
(3)
-42%
|
(2)
+30%
|
(2)
+22%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(3)
|
(4)
|
(3)
|
(2)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
|
| Other Items |
(1)
|
(1)
|
0
|
(0)
|
1
|
1
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
1
|
1
|
|
| Cash from Investing Activities |
(2)
N/A
|
(1)
+41%
|
(0)
+97%
|
(0)
-620%
|
1
N/A
|
(0)
N/A
|
(1)
-379%
|
(1)
+35%
|
(1)
-62%
|
(1)
N/A
|
(2)
-21%
|
(2)
-11%
|
(1)
+69%
|
0
N/A
|
(0)
N/A
|
(0)
-74%
|
(0)
-42%
|
(2)
-337%
|
(3)
-36%
|
(4)
-52%
|
(5)
-18%
|
(3)
+29%
|
(2)
+34%
|
(1)
+55%
|
(0)
+85%
|
(0)
-14%
|
0
N/A
|
(0)
N/A
|
(0)
-32%
|
(0)
+39%
|
(0)
+17%
|
2
N/A
|
2
+3%
|
(0)
N/A
|
(0)
+85%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
1
|
1
|
0
|
3
|
12
|
9
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
3
|
4
|
4
|
6
|
4
|
0
|
3
|
3
|
8
|
0
|
5
|
2
|
2
|
0
|
0
|
4
|
4
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
1
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
|
| Other |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
1
N/A
|
1
N/A
|
(0)
N/A
|
3
N/A
|
11
+291%
|
8
-23%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
1
N/A
|
0
-37%
|
1
+177%
|
1
+55%
|
1
-41%
|
1
-9%
|
3
+265%
|
4
+42%
|
5
+30%
|
8
+68%
|
6
-27%
|
1
-75%
|
3
+129%
|
3
-6%
|
8
+156%
|
1
-93%
|
5
+867%
|
2
-57%
|
2
+7%
|
0
-85%
|
0
-92%
|
4
+12 272%
|
4
+1%
|
0
-99%
|
|
| 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
|
|
| Net Change in Cash |
(1)
N/A
|
(0)
+88%
|
(0)
-38%
|
2
N/A
|
11
+434%
|
7
-36%
|
(3)
N/A
|
(2)
+23%
|
(3)
-12%
|
(3)
-22%
|
(3)
+5%
|
(2)
+15%
|
(2)
+29%
|
(1)
+46%
|
(0)
+93%
|
(0)
-114%
|
(0)
-132%
|
0
N/A
|
0
+66%
|
0
+262%
|
1
+161%
|
(0)
N/A
|
(1)
-183%
|
1
N/A
|
1
-49%
|
3
+449%
|
(1)
N/A
|
1
N/A
|
(1)
N/A
|
(1)
-52%
|
(2)
-104%
|
(0)
+85%
|
2
N/A
|
1
-42%
|
(2)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(0)
+79%
|
(0)
-4%
|
(0)
-88%
|
(1)
-84%
|
(2)
-164%
|
(3)
-26%
|
(2)
+22%
|
(2)
-7%
|
(3)
-25%
|
(3)
+8%
|
(2)
+28%
|
(2)
+0%
|
(2)
-6%
|
(1)
+37%
|
(1)
+43%
|
(1)
+18%
|
(1)
+5%
|
(2)
-157%
|
(4)
-138%
|
(7)
-83%
|
(6)
+11%
|
(3)
+56%
|
(3)
+2%
|
(3)
-7%
|
(5)
-90%
|
(2)
+69%
|
(4)
-145%
|
(3)
+28%
|
(4)
-31%
|
(3)
+21%
|
(2)
+24%
|
(3)
-43%
|
(3)
+12%
|
(2)
+22%
|
|