Power Metal Resources PLC
LSE:POW
Cash Flow Statement
Cash Flow Statement
Power Metal Resources PLC
| 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 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||
| Net Income |
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(4)
|
(4)
|
(7)
|
(6)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(2)
|
(3)
|
(3)
|
(1)
|
(0)
|
3
|
4
|
10
|
|
| 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
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
6
|
6
|
1
|
1
|
1
|
1
|
0
|
1
|
0
|
(0)
|
(1)
|
(2)
|
(5)
|
(9)
|
(15)
|
|
| Change in Working Capital |
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
(0)
|
1
|
0
|
|
| Cash from Operating Activities |
(1)
N/A
|
(2)
-18%
|
(1)
+17%
|
(1)
+4%
|
(2)
-25%
|
(2)
-11%
|
(1)
+27%
|
(1)
0%
|
(3)
-147%
|
(3)
+3%
|
(1)
+60%
|
(1)
+43%
|
(1)
+13%
|
(1)
-12%
|
(0)
+31%
|
(1)
-40%
|
(1)
+11%
|
(1)
-43%
|
(3)
-211%
|
(3)
-23%
|
(2)
+31%
|
(2)
+18%
|
(3)
-49%
|
(4)
-57%
|
(5)
-33%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
0
|
1
|
8
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
-140%
|
(2)
-1 356%
|
(1)
+18%
|
(0)
+100%
|
(0)
-233%
|
(0)
-190%
|
(0)
-1 372%
|
(0)
+84%
|
0
N/A
|
(0)
N/A
|
(0)
-27%
|
(0)
-45%
|
(0)
+8%
|
(1)
-158%
|
(2)
-170%
|
(3)
-47%
|
(2)
+20%
|
(2)
-1%
|
(2)
+1%
|
(2)
+16%
|
(2)
+9%
|
(0)
+75%
|
(0)
+12%
|
7
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||
| Net Issuance of Common Stock |
2
|
4
|
3
|
1
|
2
|
1
|
1
|
2
|
4
|
3
|
2
|
1
|
1
|
1
|
2
|
4
|
4
|
3
|
3
|
2
|
4
|
4
|
1
|
1
|
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
|
0
|
0
|
2
|
2
|
2
|
|
| Other |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
2
|
2
|
(0)
|
(0)
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
1
N/A
|
3
+157%
|
3
0%
|
1
-68%
|
1
+40%
|
1
-13%
|
1
-14%
|
2
+109%
|
3
+37%
|
2
-29%
|
1
-42%
|
1
-24%
|
1
-9%
|
1
-45%
|
2
+276%
|
4
+121%
|
4
-12%
|
2
-33%
|
5
+104%
|
4
-15%
|
3
-18%
|
3
-2%
|
3
-19%
|
4
+36%
|
3
-34%
|
|
| 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
|
|
| Net Change in Cash |
(0)
N/A
|
2
N/A
|
0
-84%
|
(2)
N/A
|
(0)
+98%
|
(0)
-1 043%
|
(0)
+63%
|
1
N/A
|
0
-88%
|
(0)
N/A
|
(0)
+90%
|
0
N/A
|
0
-73%
|
(0)
N/A
|
1
N/A
|
2
+126%
|
0
-78%
|
(1)
N/A
|
0
N/A
|
(1)
N/A
|
(0)
+54%
|
0
N/A
|
(0)
N/A
|
(1)
-195%
|
4
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(2)
-22%
|
(3)
-83%
|
(3)
+12%
|
(2)
+43%
|
(2)
-11%
|
(1)
+26%
|
(2)
-32%
|
(3)
-87%
|
(3)
+16%
|
(1)
+46%
|
(1)
+36%
|
(1)
+33%
|
(1)
-9%
|
(0)
+31%
|
(1)
-41%
|
(1)
-72%
|
(2)
-51%
|
(4)
-147%
|
(5)
-17%
|
(3)
+39%
|
(2)
+14%
|
(3)
-25%
|
(5)
-63%
|
(7)
-28%
|
|