Vast Resources PLC
LSE:VAST
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Vast Resources PLC
LSE:VAST
|
UK |
|
F
|
Future Care Trading Co
SAU:9544
|
SA |
Cash Flow Statement
Cash Flow Statement
Vast Resources PLC
| Feb-2008 | Aug-2008 | Mar-2009 | Sep-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 | Apr-2019 | Oct-2019 | Apr-2020 | Oct-2020 | Apr-2021 | Oct-2021 | Apr-2022 | Oct-2022 | Apr-2023 | Oct-2023 | Apr-2024 | Oct-2024 | Apr-2025 | Oct-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||
| Net Income |
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(11)
|
(11)
|
(12)
|
(12)
|
(6)
|
(7)
|
(9)
|
(4)
|
(2)
|
(15)
|
(12)
|
(1)
|
(10)
|
(11)
|
(8)
|
(6)
|
(8)
|
(14)
|
(15)
|
(15)
|
(11)
|
(10)
|
(15)
|
(12)
|
(7)
|
(8)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
3
|
3
|
3
|
4
|
5
|
3
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
(0)
|
0
|
1
|
0
|
(0)
|
0
|
0
|
1
|
1
|
7
|
7
|
7
|
7
|
0
|
0
|
5
|
5
|
4
|
16
|
13
|
0
|
9
|
9
|
0
|
1
|
4
|
5
|
7
|
8
|
1
|
1
|
4
|
2
|
1
|
1
|
|
| Change in Working Capital |
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
2
|
1
|
(2)
|
(0)
|
2
|
(1)
|
(3)
|
(4)
|
(5)
|
2
|
5
|
2
|
(2)
|
(3)
|
3
|
4
|
2
|
2
|
2
|
6
|
7
|
3
|
1
|
|
| Cash from Operating Activities |
(2)
N/A
|
(2)
-6%
|
(2)
-1%
|
(1)
+16%
|
(2)
-32%
|
(3)
-79%
|
(4)
-2%
|
(4)
0%
|
(5)
-30%
|
(5)
-3%
|
(4)
+13%
|
(4)
+10%
|
(4)
-11%
|
(4)
+13%
|
(4)
-24%
|
(7)
-62%
|
(2)
+76%
|
4
N/A
|
3
-33%
|
1
-71%
|
(1)
N/A
|
(2)
-218%
|
5
N/A
|
5
-4%
|
(5)
N/A
|
(6)
-17%
|
(6)
+3%
|
(6)
+3%
|
(4)
+38%
|
(4)
-24%
|
(6)
-45%
|
(6)
+9%
|
(4)
+31%
|
(3)
+34%
|
(2)
+26%
|
(4)
-129%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
(3)
|
(4)
|
(3)
|
(5)
|
(9)
|
(7)
|
(5)
|
(5)
|
(3)
|
(4)
|
(6)
|
(6)
|
(3)
|
(0)
|
(5)
|
(9)
|
(5)
|
(9)
|
(13)
|
(9)
|
(8)
|
(11)
|
(8)
|
(3)
|
(4)
|
(4)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
(0)
|
1
|
0
|
0
|
2
|
2
|
(4)
|
(2)
|
2
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(2)
N/A
|
(3)
-58%
|
(4)
-30%
|
(3)
+12%
|
(5)
-51%
|
(9)
-69%
|
(7)
+19%
|
(5)
+26%
|
(5)
+1%
|
(3)
+37%
|
(4)
-21%
|
(6)
-64%
|
(6)
+1%
|
(1)
+81%
|
(0)
+93%
|
(6)
-7 000%
|
(8)
-42%
|
(5)
+38%
|
(9)
-71%
|
(12)
-38%
|
(7)
+36%
|
(12)
-57%
|
(13)
-14%
|
(6)
+55%
|
(4)
+39%
|
(5)
-43%
|
(4)
+16%
|
(2)
+46%
|
(2)
+21%
|
(2)
-30%
|
(2)
+23%
|
(1)
+53%
|
(0)
+43%
|
(1)
-39%
|
(1)
-97%
|
(2)
-22%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
9
|
0
|
1
|
4
|
20
|
17
|
0
|
7
|
8
|
3
|
16
|
13
|
0
|
0
|
4
|
6
|
5
|
6
|
4
|
1
|
3
|
6
|
8
|
9
|
5
|
6
|
13
|
10
|
5
|
8
|
10
|
8
|
5
|
4
|
3
|
7
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
7
|
2
|
(5)
|
2
|
9
|
5
|
7
|
(1)
|
(8)
|
4
|
4
|
(2)
|
(2)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
(0)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
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 |
9
N/A
|
0
-98%
|
1
+206%
|
4
+696%
|
20
+388%
|
17
-15%
|
0
N/A
|
7
N/A
|
8
+10%
|
3
-58%
|
16
+392%
|
13
-20%
|
0
N/A
|
0
N/A
|
7
N/A
|
14
+105%
|
8
-48%
|
2
-78%
|
6
+274%
|
10
+61%
|
8
-18%
|
13
+56%
|
7
-43%
|
1
-81%
|
9
+551%
|
10
+18%
|
11
+8%
|
8
-29%
|
4
-48%
|
7
+78%
|
9
+17%
|
7
-19%
|
4
-44%
|
3
-35%
|
3
+27%
|
7
+117%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
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
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
5
N/A
|
(4)
N/A
|
(5)
-10%
|
(1)
+84%
|
13
N/A
|
5
-59%
|
(10)
N/A
|
(2)
+84%
|
(2)
-16%
|
(5)
-144%
|
8
N/A
|
3
-68%
|
(10)
N/A
|
(5)
+54%
|
3
N/A
|
2
-36%
|
(2)
N/A
|
1
N/A
|
0
-51%
|
(1)
N/A
|
(0)
+98%
|
(1)
-3 985%
|
(1)
+31%
|
1
N/A
|
(0)
N/A
|
(1)
-974%
|
1
N/A
|
(0)
N/A
|
(1)
-597%
|
1
N/A
|
0
-22%
|
0
-16%
|
(1)
N/A
|
(1)
-44%
|
(0)
+99%
|
1
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(4)
N/A
|
(5)
-37%
|
(6)
-16%
|
(5)
+17%
|
(7)
-44%
|
(12)
-71%
|
(11)
+13%
|
(9)
+17%
|
(10)
-11%
|
(8)
+18%
|
(8)
N/A
|
(10)
-26%
|
(11)
-4%
|
(6)
+40%
|
(5)
+22%
|
(13)
-155%
|
(10)
+17%
|
(1)
+91%
|
(6)
-502%
|
(13)
-114%
|
(10)
+22%
|
(9)
+4%
|
(6)
+36%
|
(3)
+50%
|
(8)
-163%
|
(10)
-31%
|
(10)
+1%
|
(8)
+21%
|
(5)
+38%
|
(6)
-28%
|
(8)
-29%
|
(7)
+19%
|
(4)
+33%
|
(3)
+26%
|
(3)
+1%
|
(6)
-85%
|
|