Quarterly Activities/Appendix 5B Cash Flow Report
Released
Released
Announcement PDF
ASX RELEASE
22 January 2024
Quarterly Activities Report – 31 December 2023
Highlights:
High Value Mixed Rare Earth Carbonate Produced
o Mixed rare earth carbonate (MREC) test product successfully produced at laboratory scale
from North Stanmore drilling samples
o Assays confirm valuable Heavy Rare Earth Oxide (HREO) to Total Rare Earth Oxide (TREO)
ratio of 96.4% in the MREC test product
o MREC test product has a very high TREO concentration of 12.46% weight (124,600 ppm)
o High indicative basket price for MREC test product of A$114 per kg1
o High contents of critical metals Nickel, Cobalt and Copper recovered as by-products
o North Stanmore emerging as potential strategic source of highly valuable and in demand
Dysprosium (Dy) and Terbium (Tb), critical inputs in permanent magnets
o Victory is the first Australian company to report assay results for rare earth and impurity
levels for a MREC test product from an Australian ionic clay - regolith project that leads the
way for the industry
North Stanmore Rare Earth Element Project
o Initial assay results from Victory’s latest infill resource definition drilling program confirm
wide intersections and Total Rare Earth Oxide (“TREO”) grades up to 4484ppm including:
o 21m @ 1015ppm TREO from 17m (IF184)
o 11m @ 1640ppm TREO from 41m (IF208) including:
▪ 4m @ 3189ppm TREO
▪ 2m @ 4257ppm TREO
o 9m @ 1015ppm TREO from 17m (IF166)
o TREO grade from the initial 237 samples received to date from 36 holes is 763ppm
(400ppm cut-off), a 46% increase to Mineral Resource Estimate (“MRE”) TREO grade 2
o 34% valuable and critical Heavy Rare Earth Oxide (“HREO”)/(TREO) ratios consistent with
MRE results
o Latest drilling results are expected to increase grade, scale and resource category of the
updated MRE
o Phase 3 metallurgical test work program commenced
o Mixed Rare Earth Carbonate (“MREC”) and by-product Nickel, Cobalt Mixed Hydroxide
Precipitate (“MHP”) and Copper Sulphate from phase 3 metallurgical program proposed
to be sent to potential offtake partners
1
Rare Earth Oxide prices sourced from Strategic Metals Invest, Statistica, Argus and Metal.com.
2
Refer to ASX announcement dated 2nd August 2023 titled “NORTH STANMORE INITIAL MINERAL RESOURCE ESTIMATE”.
ACN: 124 279 750 E: info@victorymetalsaustralia.com D: +61 (08) 6555 2950 A: Suite 1, 295 Rokeby Road, Subiaco, WA, 6008
—
T H E
F U T U R E
O F
A U S T R A L I A N
R A R E
E A R T H S
—
Victory Metals (ASX:VTM) (“Victory” or “the Company”) is pleased to report on its activities and the
Appendix 5B for the quarter ending 31 December 2023 (“Quarter”, “Reporting Period”).
Mixed Rare Earth Carbonate (MREC) Product
Victory successfully produced a mixed rare earth carbonate (MREC) test product from clay samples
taken from the North Stanmore Rare Earth Element Project (North Stanmore or the Project). North
Stanmore is located approximately 10km north from the town of Cue, Western Australia with direct
access to the Great Northern Highway.
Indicative Basket Price
Using conservative prices for rare earth oxides from Strategic Metals Invest, Statistica, Argus and
Metal.com3, the indicative basket price for the North Stanmore mixed rare earth test product is
estimated to be USD73.56 /kg REO AUD114/kg REO (Table 1).
The attractive indicative basket price together with the successful production of the MREC test
product and metallurgical testing demonstrates the potential value of North Stanmore and provides
compelling evidence for further development of the project.
REO
La2O3
CeO2
Pr6O11
Nd2O3
Sm2O3
Eu2O3
Gd2O3
Tb4O7
Dy2O3
Ho2O3
Er2O3
Tm2O3
Yb2O3
Lu2O3
Y2O3
Price/Kg USD
Value USD
Value AUD
$1.31
$0.01
$0.016
$4.89
$0.05
$0.079
$106.81
$0.34
$0.533
$111.35
$0.98
$1.527
$3.00
$0.02
$0.026
$28.00
$0.09
$0.140
$24.82
$0.44
$0.681
$1,893.00
$13.67
$21.242
$336.00
$18.06
$28.069
$531.00
$10.22
$15.890
$46.00
$3.10
$4.818
$1,893.00
$13.67
$21.242
$14.00
$0.76
$1.187
$656.04
$7.37
$11.452
$6.60
$4.77
$7.409
Basket Price per Kg REO
$73.56
$114.31
Table 1: Estimate rare earth oxide price per tonne.
Notes to Table 1:
1. *based on 2025 forecast by Statistica.
2. source of prices are from Strategic Metals Invest, Statistica, Argus and www. metal.com/Rare Earth Oxides
3. 1 USD = 1.53 AUD source of currency exchange by xe.com.
4. Basket price excludes Au, Co, Cu & Ni potential by-products
MREC Metallurgical Process
Rare earth elements were extracted from 50kg of material taken from as-received 31 AC drill samples
collected from 12 holes from North Stanmore (JORC Table 1), using a blend of ammonium sulphate
and weak sulphuric acid leaching at pH 1, ambient temperature and pressure and with a 4-hour
residence time.
Impurities, including Aluminium (Al) and Iron (Fe), were first removed from the leach liquor by
neutralising with commercial grade sodium carbonate (soda ash) at ambient temperature. The low
3
https://www.argusmedia.com/en/metals/argus-rare-earths-analytics; https://strategicmetalsinvest.com/current-strategic-metals-prices/;
https://www.statista.com/topics/1744/rare-earth-elements/#topicOverview; www.metal.com/RareEarthOxides.
ACN: 124 279 750 E: info@victorymetalsaustralia.com D: +61 (08) 6555 2950 A: Suite 1, 295 Rokeby Road, Subiaco, WA, 6008
—
T H E
F U T U R E
O F
A U S T R A L I A N
R A R E
E A R T H S
—
levels of Aluminium and Iron extraction exhibited by North Stanmore samples (refer to ASX
announcement dated 1 May 2023) indicates a very high removal rate of Al and Fe with minimal
losses of REE (Table 2). This allows a high downstream recovery rate of REE from the leach liquor to
the MREC test product. Further work is underway to optimise the impurity removal step to decrease
REE and copper reporting to the precipitate.
Impurity Removal Precipitation Extent (Liquor Basis)
Al
%
Fe
%
TREE
%
HREE
%
LREE
%
Ni
%
Co
%
Cu
%
99.3
> 99.9
17.2
16.9
18.6
3.0
2.4
62.1
Table 2: Bulk Impurity Removal Precipitation Extents (pH adjusted with sodium carbonate, ambient temperature)
Rare earth elements were precipitated from the impurity removal liquor using commercial grade
soda ash at ambient temperature, to produce a mixed rare earth carbonate (MREC) test product.
High recoveries of REE to the MREC test product were achieved (Table 3). Analysis of the MREC test
product shows a very high ratio of HREO to TREO of 96.4% (Figure 2).
Significant concentrations of cobalt, nickel and copper relative to the TREE concentration were also
identified in the MREC feed liquor (Table 3)
Further investigation into processing options to generate copper, nickel and cobalt by-products
within the flowsheet are currently underway. Copper was precipitated with the REE and reported to
the MREC, which contained 2.2% Cu grade. Minimal Ni and Co reported to the MREC and remained
in the barren MREC liquor (Table 3). Test work to investigate generating an Mixed Hydroxide
Precipitate (MHP) containing Ni and Co from the MREC barren liquor is underway.
MREC Feed Liquor Concentration
Al
Fe
TREE
Ni
Co
Cu
mg/L
mg/L
mg/L
mg/L
mg/L
mg/L
5.6
1.6
46.0
15.8
18.4
11.4
MREC Precipitation Extent (Mass Basis)
Al
Fe
TREE
Ni
Co
Cu
%
%
%
%
%
%
> 99
> 99
71.1
1.5
1.2
93.1
Table 3: MREC Precipitation Feed Liquor Composition and Precipitation Extents (precipitation with sodium carbonate, ambient temperature)
MHP is a nickel intermediate product which is used as a primary feedstock in the production of nickel
sulphate, crucial to the lithium-ion battery supply chain, particularly those batteries that use nickelrich cathodes such as nickel-manganese-cobalt (NMC).
The MREC test product contained very low concentrations of deleterious elements Th (2.8 ppm) and
U (11 ppm), which are in line with background concentrations within the North Stanmore resource.
The low concentrations of deleterious radioactive elements within the MREC confirms that these
are not concentrated within the REE recovery process flowsheet.
ACN: 124 279 750 E: info@victorymetalsaustralia.com D: +61 (08) 6555 2950 A: Suite 1, 295 Rokeby Road, Subiaco, WA, 6008
—
T H E
F U T U R E
O F
A U S T R A L I A N
R A R E
E A R T H S
—
Figure 1: Pie chart showing the high ratios of valuable and critical heavy rare earth elements in the MREC test product.
Mixed Rare Earth Carbonate
A mixed rare earth carbonate refers to a carbonate compound that contains more than one type of
rare earth element. Rare earth elements are a set of 17 chemical elements in the periodic table,
specifically the 15 lanthanides, plus scandium and yttrium which have similar properties and often
coexist in the same mineral ores.
When these ores are processed, the resulting products can sometimes be a mix of several rare earth
elements. When these mixed rare earth elements are combined with carbonate (CO₃2-), the result is
a mixed rare earth carbonate.
The REE composition of the 50 kg feed ore and the MREC test product produced, shown below,
demonstrates the significant up-grade achieved during separation and the precipitation of the
MREC.
ACN: 124 279 750 E: info@victorymetalsaustralia.com D: +61 (08) 6555 2950 A: Suite 1, 295 Rokeby Road, Subiaco, WA, 6008
—
T H E
F U T U R E
O F
A U S T R A L I A N
R A R E
E A R T H S
—
La2O3
CeO2
Pr6O11
Nd2O3
Sm2O3
Eu2O3
Gd2O3
Tb4O7
Dy2O3
Ho2O3
Er2O3
Tm2O3
Yb2O3
Lu2O3
Y2O3
TREYO ppm
HREYO ppm
HREO/TREO %
Th ppm
U ppm
Composition of 50 kg.
Bulk Sample (ppm)
215
224
49
191
40
12
45
8
49
11
33
5
28
4
367
1281
562
43.8
6.9
3.1
Composition of Product
MREC (ppm)
1000
1300
400
1100
700
400
2200
900
6700
2400
8400
900
6800
1400
90036
124636
120136
96.4
2.8
11
Table 4. ALS assay data of the MREC test product.
This compound can be further refined to separate individual rare earth elements or to produce
various rare earth-based products. Mixed rare earth carbonates are intermediate products in the
rare earth industry and are used as raw materials for the extraction and refining of individual rare
earth metals.
The value of an MREC varies depending on purity and the REE distribution with DyTb dominated
MREC being highly valuable.
EXPLORATION
North Stanmore Rare Earth Element Project
Victory announced the initial assay results from the 13,718m aircore infill resource definition drilling
program at the Company’s 100% owned North Stanmore Rare Earth Element Project.
The North Stanmore REE Project currently incorporates an Inferred Mineral Resource of 250Mt at
520ppm TREYO, containing a high average HREO/TREO ratio of 33%, and significant percentages of
combined Dysprosium and Terbium (“DyTb”) and Neodymium and Praseodymium (“NdPr”) totalling
3.6% and 21.5% TREYO respectively.
The assays from an initial 237samples from 36 holes confirm long intersections and Total Rare Earth
Oxide (TREO) grades up to 4,484ppm, an average grade of 763ppm (TREO) and a Heavy Rare Earth
Oxide (HREO)/(TREO) ratio of 34% and significant intersections.
ACN: 124 279 750 E: info@victorymetalsaustralia.com D: +61 (08) 6555 2950 A: Suite 1, 295 Rokeby Road, Subiaco, WA, 6008
—
T H E
F U T U R E
O F
A U S T R A L I A N
R A R E
E A R T H S
—
Figure 2: Map showing North Stanmore and the drill hole locations for the assays received to date (400ppm cut-off).
ACN: 124 279 750 E: info@victorymetalsaustralia.com D: +61 (08) 6555 2950 A: Suite 1, 295 Rokeby Road, Subiaco, WA, 6008
—
T H E
F U T U R E
O F
A U S T R A L I A N
R A R E
E A R T H S
—
Technical Comments:
• Alkaline igneous intrusions are the engine rooms for producing critical metal enrichment in
the Earth’s crust. In these intrusions REE are typically contained in primary phosphate or
carbonate minerals that require concentration and caustic acid treatment to extract these
the REEs. As a result, these so-called hard rock REE deposits, require a large CAPEX for
processing and REE separation. They also generate Uranium and Thorium rich by-products.
•
North Stanmore, REE mineralisation with total REYO concentrations >400 ppm occurs in the
regolith (weathered rock units) over the North Stanmore alkaline intrusion, from the surface
to greater than 70 m.
•
REEs in the North Stanmore REE-rich regolith occur either ionically attached to clay particles
or as secondary phosphate minerals e.g., heavy rare earth element rich churchite after
xenotime, and light to heavy rare earth enriched rhabdophane after monazite. During this
process Uranium and Thorium migrate in groundwater out of the regolith. The REE rich ore
therefore contains low levels of Uranium and Thorium at typical crustal abundances.
•
Formation of these regolith hosted REE deposits is the result of REEs mobility during
weathering (oxidation). For example, in weathered crustal profiles, Ce4+ is mobile and
migrates into the uppermost weathering zone, causing Ce enrichment.
Inclusion of these new infill assay results in the revised resource model, are expected to significantly
increase the size and grade of the North Stanmore MRE resource expected to be released in Q1
2024.
Phase 3 Metallurgical Test Work Program
Victory has appointed Core Group, Brisbane (“CORE”) to carry out Phase 3 metallurgical test work
program following on from Phase 2 test work on North Stanmore, Core will further develop the REE
metallurgical flowsheet (Figure 3) by carrying out test work across each flowsheet step to produce
at lab scale follow up MREC and by-product Nickel, Cobalt MHP and Copper Sulphate.
Core will execute the following scope of work in the Phase 3 test work program:
•
•
•
Generate a large data set of leach performance for screened AC samples collected recently
from North Stanmore, using a standard diagnostic leach methodology developed in Phase 2.
Dataset to inform geological indicators for selecting “preferred” leachable clay domains.
Carry out optimisation impurity removal tests on leach liquors generated within the
program, further investigating impurity removal pH and alkali type. A novel counter-current
precipitation process is proposed to be piloted, which has the potential to significantly
reduce REE losses and provide Victory a competitive advantage.
Carry out copper recovery test work using ion exchange (IX) to both recover copper and
prevent copper reporting to the MREC product. Follow up crystallisation test work is
proposed to generate a proof-of-concept copper sulphate crystal product for analysis.
Follow-up REE carbonate precipitation testing using optimised flowsheet to increase REE
concentration and remove base metal impurities (Cu, Zn). A MREC product grading >50% TREO is
targeted in this work.
ACN: 124 279 750 E: info@victorymetalsaustralia.com D: +61 (08) 6555 2950 A: Suite 1, 295 Rokeby Road, Subiaco, WA, 6008
—
T H E
F U T U R E
O F
A U S T R A L I A N
R A R E
E A R T H S
—
Post MREC precipitation, carry out Ni/Co precipitation test work to generate a sighter MHP
precipitate for analysis.
Figure 3: Proposed Victory conceptual flowsheet for North Stanmore REE Clay Processing.
Nickel and cobalt leached from North Stanmore samples has been shown to remain in the liquor
phase through both impurity removal and MREC precipitation. This presents an opportunity to
recover a Ni/Co product from the MREC discharge liquor. Two recovery options will be trialled;
direct precipitation of an MHP (which may be susceptible to unacceptably high co-precipitation of
Mg) or IX recovery using commercially trialled Lanxess TP220 resin.
Four precipitation tests and three IX column tests are proposed to examine the performance of
Ni/Co recovery post MHP. A first-pass MHP product will be generated for detailed analysis.
CORPORATE
Change of Auditor
On 4 January 2024, the Company advised Hall Chadwick WA Audit Pty Ltd has been appointed as
auditor of the Company. The appointment follows the resignation of the Company’s previous
auditor, BDO Audit Pty Ltd, in accordance with section 329(5) of the Corporations Act.
Cashflows for the Quarter
Attached to this report is the Appendix 5B containing the Company’s cash flow statement for the
quarter. Exploration expenditure of $914k mainly related to exploration activities undertaken at
North Stanmore REE Project net of GST refunds received on current and previous exploration
expenditure. $379k expenditure on administration net of GST refunds received on current and
previous administration expenditure and corporate costs of which $72k were payments made to
related parties. These payments relate to the remuneration agreements for Executive and NonExecutive Directors and to SmallCap Corporate Pty Ltd (“SmallCap”) for providing company
ACN: 124 279 750 E: info@victorymetalsaustralia.com D: +61 (08) 6555 2950 A: Suite 1, 295 Rokeby Road, Subiaco, WA, 6008
—
T H E
F U T U R E
O F
A U S T R A L I A N
R A R E
E A R T H S
—
secretary, accounting and office services to the Company. Non-Executive Director James Bahen is a
shareholder and director of SmallCap.
As at 31 December 2023, the Company had available cash of approximately $1.82 million.
December 2023 Quarter – ASX Announcements
This Quarterly Activities Report contains information extracted from ASX market announcements
reported in accordance with the 2012 edition of the “Australasian Code for Reporting of Exploration
Results, Mineral Resources and Ore Reserves” (2012 JORC Code). Further details (including 2012
JORC Code reporting tables where applicable) of exploration results referred to in this Quarterly
Activities Report can be found in the following announcements lodged on the ASX:
4/01/2024
5/12/2023
6/11/2023
Change of Auditor
Significant REE Intersections and Grades Identified
High Value Mixed Rare Earth Carbonate Produced
These announcements are available for viewing on the Company’s website
www.victorymetalsaustralia.com. Victory confirms that it is not aware of any new information or
data that materially affects the information included in any original ASX announcement.
This announcement has been authorised by the Board of Victory Metals Limited.
For further information please contact:
Brendan Clark
CEO and Executive Director
b.clark@victorymetalsaustralia.com
Jane Morgan
Investor and Media Relations
jm@janemorganmanagement.com.au
Victory Metals Limited: Company Profile
Victory is focused upon the exploration and development of its Rare Earth Element (REE) and
Scandium Discovery in the Cue Region of Western Australia. Victory’s key assets include a portfolio of
assets located in the Midwest region of Western Australia, approximately 665 km from Perth. Victory’s
Ionic clay REE discovery is rapidly evolving with the system demonstrating high ratios of Heavy Rare
Earth Oxides and Critical Magnet Metals NdPr + DyTb.
Competent Person Statements
Professor Ken Collerson
Statements contained in this report relating to exploration results, scientific evaluation, and
potential, are based on information compiled and evaluated by Professor Ken Collerson. Professor
Collerson (PhD) Principal of KDC Consulting, and a Fellow of the Australasian Institute of Mining and
Metallurgy (AusIMM), is a geochemist/geologist with sufficient relevant experience in relation to rare
earth element and critical metal mineralisation being reported on, to qualify as a Competent Person
as defined in the Australian Code for Reporting of Identified Mineral resources and Ore reserves
(JORC Code 2012). Professor Collerson consents to the use of this information in this report in the
form and context in which it appears.
ACN: 124 279 750 E: info@victorymetalsaustralia.com D: +61 (08) 6555 2950 A: Suite 1, 295 Rokeby Road, Subiaco, WA, 6008
—
T H E
F U T U R E
O F
A U S T R A L I A N
R A R E
E A R T H S
—
Mr. Michael Busbridge
The historical exploration activities and results contained in this report is based on information
compiled by Michael Busbridge, a Member of the Australian Institute of Geoscientists and a Member
of the Society of Economic Geologists. Michael is a consultant to Victory Metals Limited. Michael has
sufficient experience which is relevant to the style of mineralisation and types of deposits under
consideration and to the activity which he is undertaking to qualify as a Competent Person as defined
in the 2012 edition of the Australasian Code for Reporting of Exploration Results, Mineral Resources
and Ore Reserves (the JORC Code). Michael Busbridge has consented to the inclusion in the report
of the matters based on his information in the form and context in which it appears.
The Company confirms that it is not aware of any new information or data that materially affects the
information included in the original market announcements in relation to the exploration results.
The Company confirms that the form and context in which the competent persons findings have not
been materially modified from the original announcement.
Figure 4. Regional Map showing Victory Metals tenement package and pending tenements.
ACN: 124 279 750 E: info@victorymetalsaustralia.com D: +61 (08) 6555 2950 A: Suite 1, 295 Rokeby Road, Subiaco, WA, 6008
—
T H E
F U T U R E
O F
A U S T R A L I A N
R A R E
E A R T H S
—
Appendix 1 – Interest in Mining Tenements
Location
Interest at the
beginning of the
quarter
Interest acquired
or disposed
Interest at the end
of the quarter
Live
Mafeking Bore
100%
-
100%
E20/1016
Live
Cue
100%
-
100%
E20/1053
Application
Cue
-
-
-
Live
Tenement ID
Status
E20/871
M20/128
Live
Victory Buttercup
Mine Site
Cuddingwarra
M20/129
Live
M20/263
G20/25
-
100%
100%
100%
-
100%
Cuddingwarra
100%
-
100%
Live
Eaglehawk
100%
100%
-
M20/288
Live
Cue
100%
-
100%
M20/305
M20/327
M20/33
Live
Cue
-
Live
Live
Curtis Find
Tuckanarra
100%
100%
100%
100%
100%
100%
-
M20/360
Live
Emily Well
100%
-
100%
M20/455
Live
Karbar
100%
-
100%
M20/480
Live
Nindan Hill
100%
-
100%
M20/494
Live
Cue
100%
-
100%
M21/125
Live
Cue
100%
-
100%
M21/143
Live
Day Dawn
100%
-
100%
M21/158
Live
Webbs Patch
100%
-
100%
M21/26
Live
Day Dawn
100%
-
100%
M21/86
Live
Day Dawn
100%
-
100%
M21/94
Live
Day Dawn
100%
-
100%
M21/95
Live
Day Dawn
100%
-
100%
M20/543
Live
Emily Wells
100%
-
100%
M20/544
Live
Mafeking Bore
100%
-
100%
M20/546
Application
Mafeking Bore
-
-
-
M20/550
Application
Mafeking Area
-
-
-
Application
P20/2007
Live
Emily bore/Mafeking
bore
Mafeking Bore
100%
-
100%
P20/2153
Live
Cue
100%
-
100%
P20/2225
Live
Cuddingwarra
100%
-
100%
P20/2226
Live
Cue
100%
-
100%
P20/2248
Live
East of Emilly Wells
100%
-
100%
P20/2249
Live
Emily Wells
100%
-
100%
P20/2250
Live
South of Emily Wells
100%
-
100%
P20/2331
Live
Emily Wells
100%
-
100%
P20/2333
Live
Jims Find
100%
-
100%
P20/2334
Live
Jims Find
100%
-
100%
P20/2352
Live
Cue
100%
-
100%
P20/2353
Live
Cue
100%
-
100%
P20/2354
Live
Cue
100%
-
100%
P20/2355
Live
Cue
100%
-
100%
P20/2356
Live
Cue
100%
-
100%
P20/2357
Live
Cue
100%
-
100%
P20/2358
Live
Cue
100%
-
100%
L20/72
-
-
-
ACN: 124 279 750 E: info@victorymetalsaustralia.com D: +61 (08) 6555 2950 A: Suite 1, 295 Rokeby Road, Subiaco, WA, 6008
—
T H E
F U T U R E
O F
A U S T R A L I A N
R A R E
E A R T H S
—
Tenement ID
Status
Location
Interest at the
beginning of the
quarter
Interest acquired
or disposed
Interest at the end
of the quarter
P20/2359
Live
Cue
100%
-
100%
P20/2360
Live
Cue
100%
-
100%
P20/2383
Live
Cue
100%
-
100%
P20/2397
Live
Beringarra
100%
-
100%
P20/2398
Live
Mafeking Bore
100%
-
100%
P20/2409
Live
Murchison
100%
-
100%
P20/2410
Live
Murchison
100%
-
100%
P21/718
Live
Day Dawn
100%
-
100%
P21/772
Live
Trenton hill
100%
-
100%
P21/773
Live
Trenton hill
100%
Live
Cue
100%
-
100%
P21/774
P21/775
Live
Cue
100%
-
100%
P21/776
Live
Cue
-
100%
P20/2468
Live
Cue
100%
100%
-
100%
P20/2469
Live
Cue
100%
-
100%
P20/2402
Live
Cue
100%
-
100%
P20/2403
Live
Cue
100%
-
100%
P20/2345
Live
Cue
100%
-
100%
P20/2346
Live
Cue
100%
-
100%
E51/1939
Live
Cue North
100%
-
100%
E51/2102
Live
Cue North
100%
-
100%
E51/2104
Live
Cue North
100%
-
100%
E20/971
Live
Cue North
100%
-
100%
100%
ACN: 124 279 750 E: info@victorymetalsaustralia.com D: +61 (08) 6555 2950 A: Suite 1, 295 Rokeby Road, Subiaco, WA, 6008
—
T H E
F U T U R E
O F
A U S T R A L I A N
R A R E
E A R T H S
—
Rule 5.5
Appendix 5B
Mining exploration entity or oil and gas exploration entity
quarterly cash flow report
Name of entity
Victory Metals Limited
ACN
Quarter ended (“current quarter”)
124 279 750
31 December 2023
Consolidated statement of cash flows
Current quarter
$A’000
1.
Cash flows from operating activities
1.1
Receipts from customers
1.2
Payments for
Year to date
(6 months)
$A’000
-
-
(a) exploration & evaluation
-
-
(b) development
-
-
(c) production
-
-
(d) staff costs
-
-
(379)
(711)
-
-
20
44
(e) administration and corporate costs
1.3
Dividends received (see note 3)
1.4
Interest received
1.5
Interest and other costs of finance paid
-
-
1.6
Income taxes paid
-
-
1.7
Government grants and tax incentives
-
-
1.8
Other (R&D Tax Refund)
-
-
1.9
Net cash from / (used in) operating
activities
(359)
(667)
2.
Cash flows from investing activities
2.1
Payments to acquire or for:
(a) entities
-
-
(b) tenements
-
-
(c) property, plant and equipment
-
-
(914)
(1,508)
(e) investments
-
-
(f)
-
(10)
(d) exploration & evaluation
other non-current assets
ASX Listing Rules Appendix 5B (17/07/20)
+ See chapter 19 of the ASX Listing Rules for defined terms.
Page 1
Appendix 5B
Mining exploration entity or oil and gas exploration entity quarterly cash flow report
Consolidated statement of cash flows
2.2
Current quarter
$A’000
Year to date
(6 months)
$A’000
Proceeds from the disposal of:
(a) entities
-
-
(b) tenements
-
-
(c) property, plant and equipment
-
-
(d) investments
-
-
(e) other non-current assets
-
-
2.3
Cash flows from loans to other entities
-
-
2.4
Dividends received (see note 3)
-
-
2.5
Acquisition of entity (cash acquired)
-
-
2.6
Net cash from / (used in) investing
activities
(914)
(1,518)
3.
Cash flows from financing activities
-
-
3.1
Proceeds from issues of equity securities
(excluding convertible debt securities)
3.2
Proceeds from issue of convertible debt
securities
-
-
3.3
Proceeds from exercise of options
-
895
3.4
Transaction costs related to issues of equity
securities or convertible debt securities
-
(13)
3.5
Proceeds from borrowings
-
-
3.6
Repayment of borrowings
-
-
3.7
Transaction costs related to loans and
borrowings
-
-
3.8
Dividends paid
-
-
3.9a
Proceeds from issues of equity securities to
be allotted
-
-
3.9b
Repayment of lease liabilities
-
-
3.10
Net cash from / (used in) financing
activities
-
882
4.
Net increase / (decrease) in cash and
cash equivalents for the period
4.1
Cash and cash equivalents at beginning of
period
3,088
3,118
4.2
Net cash from / (used in) operating
activities (item 1.9 above)
(359)
(667)
4.3
Net cash from / (used in) investing activities
(item 2.6 above)
(914)
(1,518)
ASX Listing Rules Appendix 5B (17/07/20)
+ See chapter 19 of the ASX Listing Rules for defined terms.
Page 2
Appendix 5B
Mining exploration entity or oil and gas exploration entity quarterly cash flow report
Consolidated statement of cash flows
Current quarter
$A’000
Year to date
(6 months)
$A’000
4.4
Net cash from / (used in) financing activities
(item 3.10 above)
-
882
4.5
Effect of movement in exchange rates on
cash held
-
-
4.6
Cash and cash equivalents at end of
period
1,815
1,815
5.
Reconciliation of cash and cash
equivalents
Current quarter
$A’000
Previous quarter
$A’000
at the end of the quarter (as shown in the
consolidated statement of cash flows) to the
related items in the accounts
5.1
Bank balances
815
588
5.2
Call deposits
1,000
2,500
5.3
Bank overdrafts
-
-
5.4
Other (provide details)
-
-
5.5
Cash and cash equivalents at end of
quarter (should equal item 4.6 above)
1,815
3,088
6.
Payments to related parties of the entity and their
associates
6.1
Aggregate amount of payments to related parties and their
associates included in item 1*
72
6.2
Aggregate amount of payments to related parties and their
associates included in item 2
-
Current quarter
$A'000
Note: if any amounts are shown in items 6.1 or 6.2, your quarterly activity report must include a description of, and an
explanation for, such payments.
* Payments in relation to Director’s fees for the period.
ASX Listing Rules Appendix 5B (17/07/20)
+ See chapter 19 of the ASX Listing Rules for defined terms.
Page 3
Appendix 5B
Mining exploration entity or oil and gas exploration entity quarterly cash flow report
7.
Financing facilities
Note: the term “facility’ includes all forms of financing
arrangements available to the entity.
Add notes as necessary for an understanding of the
sources of finance available to the entity.
Total facility
amount at quarter
end
$A’000
Amount drawn at
quarter end
$A’000
7.1
Loan facilities
-
-
7.2
Credit standby arrangements
-
-
7.3
Other (please specify)
-
-
7.4
Total financing facilities
-
-
7.5
Unused financing facilities available at quarter end
7.6
Include in the box below a description of each facility above, including the lender, interest
rate, maturity date and whether it is secured or unsecured. If any additional financing
facilities have been entered into or are proposed to be entered into after quarter end,
include a note providing details of those facilities as well.
8.
Estimated cash available for future operating activities
8.1
Net cash from / (used in) operating activities (item 1.9)
(359)
8.2
(Payments for exploration & evaluation classif
Share your feedback
Discover