Tungsten Corp PLC
LSE:TUNG
Cash Flow Statement
Cash Flow Statement
Tungsten Corp PLC
Oct-2014 | Apr-2015 | Oct-2015 | Apr-2016 | Oct-2016 | Apr-2017 | Oct-2017 | Apr-2018 | Oct-2018 | Apr-2019 | Oct-2019 | Apr-2020 | Oct-2020 | Apr-2021 | Oct-2021 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||
Net Income |
(20)
|
(28)
|
(33)
|
(28)
|
(11)
|
(13)
|
(19)
|
(13)
|
(5)
|
(5)
|
(7)
|
(26)
|
(54)
|
(35)
|
(3)
|
|
Depreciation & Amortization |
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
|
Other Non-Cash Items |
1
|
0
|
9
|
6
|
(7)
|
1
|
9
|
4
|
(2)
|
0
|
3
|
23
|
50
|
33
|
6
|
|
Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(0)
|
0
|
(1)
|
(1)
|
0
|
0
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
0
|
|
Change in Working Capital |
(2)
|
(6)
|
(4)
|
(3)
|
(3)
|
(2)
|
(5)
|
(2)
|
(0)
|
0
|
1
|
3
|
4
|
(0)
|
(3)
|
|
Cash from Operating Activities |
(19)
N/A
|
(32)
-63%
|
(25)
+20%
|
(22)
+14%
|
(18)
+18%
|
(11)
+39%
|
(13)
-18%
|
(8)
+38%
|
(3)
+61%
|
(0)
+90%
|
2
N/A
|
5
+105%
|
5
+2%
|
3
-46%
|
4
+66%
|
|
Investing Cash Flow | ||||||||||||||||
Capital Expenditures |
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(6)
|
(8)
|
(7)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
|
Other Items |
(33)
|
(10)
|
21
|
0
|
(0)
|
30
|
30
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash from Investing Activities |
(36)
N/A
|
(11)
+70%
|
20
N/A
|
(1)
N/A
|
(1)
-15%
|
25
N/A
|
24
-6%
|
(8)
N/A
|
(7)
+2%
|
(3)
+56%
|
(3)
+21%
|
(3)
-14%
|
(3)
-14%
|
(3)
+23%
|
(2)
+21%
|
|
Financing Cash Flow | ||||||||||||||||
Net Issuance of Common Stock |
8
|
12
|
17
|
17
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
(1)
|
(1)
|
|
Other |
0
|
0
|
0
|
0
|
1
|
(4)
|
(5)
|
4
|
4
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
|
Cash from Financing Activities |
8
N/A
|
12
+55%
|
17
+42%
|
17
0%
|
1
-93%
|
(4)
N/A
|
(5)
-26%
|
4
N/A
|
4
0%
|
1
-76%
|
0
-51%
|
(0)
N/A
|
(0)
-360%
|
(1)
-220%
|
(1)
-4%
|
|
Change in Cash | ||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
1
|
1
|
0
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
|
Net Change in Cash |
(48)
N/A
|
(30)
+37%
|
12
N/A
|
(6)
N/A
|
(18)
-221%
|
11
N/A
|
7
-39%
|
(11)
N/A
|
(6)
+46%
|
(3)
+56%
|
(0)
+100%
|
1
N/A
|
1
-29%
|
(1)
N/A
|
1
N/A
|
|
Free Cash Flow | ||||||||||||||||
Free Cash Flow |
(23)
N/A
|
(33)
-45%
|
(26)
+20%
|
(23)
+12%
|
(19)
+18%
|
(15)
+19%
|
(19)
-25%
|
(16)
+18%
|
(11)
+32%
|
(4)
+66%
|
(0)
+90%
|
2
N/A
|
1
-21%
|
(0)
N/A
|
2
N/A
|