Altona Rare Earths PLC
LSE:REE
Cash Flow Statement
Cash Flow Statement
Altona Rare Earths PLC
| 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 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||
| Net Income |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(3)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(12)
|
(11)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
|
| 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
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
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
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
11
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
|
| 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
|
0
|
|
| Cash Interest 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
|
0
|
|
| Change in Working Capital |
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
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)
|
|
| Cash from Operating Activities |
(1)
N/A
|
(1)
+9%
|
(1)
+6%
|
(0)
+32%
|
(1)
-93%
|
(1)
-18%
|
(1)
-31%
|
(2)
-24%
|
(1)
+18%
|
(2)
-11%
|
(2)
-22%
|
(2)
-2%
|
(1)
+21%
|
(1)
+7%
|
(1)
+1%
|
(1)
-4%
|
(1)
+7%
|
(1)
+40%
|
(1)
+16%
|
(1)
+16%
|
(0)
+38%
|
(0)
-26%
|
(1)
-55%
|
(1)
-9%
|
(0)
+34%
|
(0)
+76%
|
(0)
+75%
|
(0)
-300%
|
(1)
-342%
|
(1)
-79%
|
(1)
+13%
|
(0)
+49%
|
(1)
-52%
|
(1)
-100%
|
(1)
+24%
|
(1)
-1%
|
(1)
+3%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
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
|
0
|
|
| Cash from Investing Activities |
(1)
N/A
|
(1)
-94%
|
(2)
-61%
|
(2)
-39%
|
(2)
+33%
|
(0)
+69%
|
(0)
+9%
|
(1)
-37%
|
(1)
-12%
|
(1)
+21%
|
(0)
+27%
|
(0)
+24%
|
(0)
-14%
|
(0)
+33%
|
(0)
-105%
|
(0)
+2%
|
(0)
+93%
|
(0)
+67%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(1)
-115%
|
(1)
+15%
|
(1)
+33%
|
(1)
+0%
|
(0)
+27%
|
(0)
+47%
|
(0)
+16%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
2
|
2
|
3
|
3
|
0
|
1
|
4
|
4
|
1
|
1
|
2
|
2
|
1
|
2
|
3
|
2
|
0
|
0
|
1
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
1
|
2
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
1
|
1
|
|
| Other |
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
|
(0)
|
|
| Cash from Financing Activities |
2
N/A
|
2
-23%
|
3
+79%
|
3
N/A
|
0
N/A
|
0
N/A
|
4
+730%
|
4
-8%
|
1
-68%
|
1
-14%
|
2
+92%
|
2
N/A
|
1
-34%
|
2
+62%
|
3
+49%
|
2
-26%
|
0
N/A
|
0
N/A
|
1
N/A
|
1
N/A
|
0
N/A
|
1
N/A
|
1
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
-70%
|
0
+300%
|
1
+700%
|
2
+106%
|
2
-22%
|
1
-62%
|
2
+240%
|
2
-8%
|
1
-66%
|
1
+106%
|
1
-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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
1
N/A
|
0
-86%
|
1
+535%
|
1
-40%
|
(2)
N/A
|
(1)
+57%
|
2
N/A
|
1
-38%
|
(1)
N/A
|
(1)
-20%
|
(0)
+70%
|
(0)
+19%
|
(1)
-128%
|
0
N/A
|
1
+186%
|
0
-68%
|
(1)
N/A
|
(1)
+39%
|
(0)
+78%
|
(0)
+67%
|
(0)
-483%
|
1
N/A
|
0
-38%
|
(1)
N/A
|
(0)
+47%
|
(0)
+95%
|
0
N/A
|
0
N/A
|
0
N/A
|
1
+44%
|
(0)
N/A
|
(1)
-268%
|
1
N/A
|
0
-97%
|
(1)
N/A
|
0
N/A
|
(0)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(2)
-35%
|
(2)
-34%
|
(3)
-18%
|
(2)
+12%
|
(2)
+38%
|
(2)
-18%
|
(2)
-27%
|
(2)
+11%
|
(2)
N/A
|
(2)
-9%
|
(2)
+3%
|
(2)
+16%
|
(2)
+12%
|
(2)
-13%
|
(2)
-3%
|
(1)
+27%
|
(1)
+40%
|
(1)
+18%
|
(1)
+16%
|
(0)
+38%
|
(0)
-26%
|
(1)
-55%
|
(1)
-9%
|
(0)
+34%
|
(0)
+76%
|
(0)
+75%
|
(0)
-300%
|
(1)
-342%
|
(1)
-149%
|
(2)
-23%
|
(1)
+30%
|
(1)
+2%
|
(2)
-51%
|
(1)
+26%
|
(1)
+6%
|
(1)
+3%
|
|