Pan African Resources PLC
LSE:PAF
Cash Flow Statement
Cash Flow Statement
Pan African Resources PLC
Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||
Net Income |
25
|
46
|
61
|
52
|
85
|
105
|
106
|
107
|
0
|
86
|
145
|
|
Depreciation & Amortization |
14
|
16
|
20
|
22
|
24
|
32
|
33
|
27
|
25
|
21
|
20
|
|
Other Non-Cash Items |
(13)
|
(5)
|
(15)
|
14
|
26
|
15
|
15
|
10
|
10
|
7
|
5
|
|
Cash Taxes Paid |
4
|
4
|
4
|
5
|
10
|
15
|
12
|
7
|
7
|
7
|
7
|
|
Cash Interest Paid |
14
|
15
|
14
|
11
|
9
|
6
|
4
|
4
|
5
|
6
|
9
|
|
Change in Working Capital |
(17)
|
(20)
|
(40)
|
(34)
|
(64)
|
(70)
|
(57)
|
(34)
|
(40)
|
(13)
|
(16)
|
|
Cash from Operating Activities |
8
N/A
|
38
+377%
|
26
-30%
|
54
+103%
|
72
+34%
|
82
+14%
|
97
+18%
|
110
+13%
|
78
-29%
|
100
+28%
|
116
+16%
|
|
Investing Cash Flow | ||||||||||||
Capital Expenditures |
(166)
|
(55)
|
(29)
|
(35)
|
(39)
|
(44)
|
(59)
|
(83)
|
(98)
|
(116)
|
(132)
|
|
Other Items |
4
|
3
|
5
|
4
|
2
|
0
|
1
|
1
|
(2)
|
3
|
6
|
|
Cash from Investing Activities |
(161)
N/A
|
(52)
+68%
|
(23)
+55%
|
(31)
-31%
|
(38)
-23%
|
(44)
-17%
|
(58)
-32%
|
(81)
-40%
|
(100)
-22%
|
(113)
-13%
|
(126)
-12%
|
|
Financing Cash Flow | ||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
|
Net Issuance of Debt |
133
|
18
|
1
|
4
|
(16)
|
(44)
|
(34)
|
(29)
|
24
|
25
|
10
|
|
Other |
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
|
Cash from Financing Activities |
145
N/A
|
18
-88%
|
1
-97%
|
3
+483%
|
(16)
N/A
|
(44)
-178%
|
(34)
+23%
|
(32)
+6%
|
21
N/A
|
25
+17%
|
9
-62%
|
|
Change in Cash | ||||||||||||
Effect of Foreign Exchange Rates |
(1)
|
1
|
1
|
2
|
3
|
8
|
2
|
(4)
|
(1)
|
(4)
|
(2)
|
|
Net Change in Cash |
(9)
N/A
|
4
N/A
|
4
-2%
|
28
+549%
|
21
-26%
|
2
-92%
|
7
+351%
|
(8)
N/A
|
(1)
+84%
|
8
N/A
|
(3)
N/A
|
|
Free Cash Flow | ||||||||||||
Free Cash Flow |
(158)
N/A
|
(17)
+89%
|
(2)
+88%
|
19
N/A
|
32
+70%
|
38
+17%
|
39
+2%
|
27
-29%
|
(20)
N/A
|
(16)
+20%
|
(16)
-3%
|