Quarterly Activities/Appendix 5B Cash Flow Report
Released
Released
Announcement PDF
ASX RELEASE
14 April 2025
Quarterly Activities Report – 31 March 2025
Victory Metals (ASX:VTM) (Victory or the Company) is pleased to report on its activities and the
Appendix 5B for the quarter ending 31 March 2025 (Quarter, Reporting Period).
Highlights:
▪
Robust Scoping Study delivered for North Stanmore Project, confirming it as a world-class
heavy rare earth and scandium project with outstanding economics
▪
Upgraded Mineral Resource Estimate (MRE) to 247.5 million tonnes @ 520ppm TREO
(Indicated and Inferred) with 71% of the MRE classified in the Indicated JORC category at
North Stanmore Project
▪
Gallium confirmed in final MREC product at 358 g/t Ga2O3, defining North Stanmore as one
of the most advanced Gallium projects in Australia
▪
~6,600m resource definition Aircore (AC) drilling program underway
▪
China imposed new export controls on key heavy rare earth elements (HREEs) Gadolinium
Terbium, Dysprosium, Lutetium & Yttrium and light rare earth element (LREEs) Samarium.
▪
$751,909 R&D tax offsets received for the 2024 financial year
▪
Victory remains well funded with $4.68M in cash at 31 March 2025
NORTH STANMORE HEAVY RARE EARTH ELEMENTS PROJECT
As one of the largest heavy rare earth and scandium clay projects globally, the North Stanmore
Project (North Stanmore or the Project) presents a unique opportunity to establish a long-term,
low-cost supply of critical minerals essential for high-growth industries including renewable energy,
electric vehicles and defence.
North Stanmore is located in the Tier-1 mining jurisdiction of Western Australia, where both Federal
and State Governments have committed billions of dollars of support for rare earth projects1. Victory
has also entered into a non-binding memorandum of understanding (MOU) to negotiate an offtake
agreement with fortune 500 company Sumitomo Corporation2.
1 https://www.exportfinance.gov.au/newsroom/transforming-australia-s-critical-minerals-sector/
2 ASX Release 17th December “Strategic Offtake MOU Signed with Fortune Global 500 Leader Sumitomo Corporation”
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
—
Cautionary Statement
The Scoping Study referred to in this ASX release (the “Study”) has been prepared to assess the potential viability of producing a
Mixed Rare Earth Carbonate ('MREC’) and scandium oxide from the North Stanmore Rare Earth Project by constructing a mining and
production facility. The Study is based on low-level, preliminary technical and economic assessments, generally to a level of +/- 35%
accuracy that is not sufficient to support the estimation of Ore Reserves or to support any financial investment of development
decision, or to provide certainty that the conclusions of the Study will be realised. The Study provides an initial evaluation of the
Project’s potential development pathway; however, it remains at an early stage and should not be considered a definitive feasibility
study. Further exploration and evaluation work, test work and studies are required before VTM will be in a position to estimate any
Ore Reserves, to provide any assurance of an economic development case, or to provide certainty that the conclusions of the Study
will be realised.
To achieve the range of outcomes indicated in the Study, funding in the order of $337 million will likely be required. Investors should
note that there is no certainty that Victory will be able to raise that amount of funding when needed. It is also possible that such
funding may only be available on terms that may be dilutive to or otherwise affect the value of VTM’s existing shares.
The Study incorporates material assumptions, outlined elsewhere in this announcement, regarding geology, metallurgy, processing,
mining, capital and operating costs, and market conditions, and the availability of funding. These assumptions, while developed with
due diligence and based on reasonable grounds and available information, remain subject to further refinement through additional
exploration, technical studies, and economic assessments. There is no certainty that the conclusions or outcomes presented in this
Study will be realised.
The Study includes Indicated and Inferred Mineral Resources with 72% of the Study including Indicated category and 28% Inferred
category, which are inherently uncertain due to their lower confidence level. The economic viability of these resources has not yet
been demonstrated, and there is no guarantee that further exploration work will result in the conversion of Inferred Resources to
higher-confidence categories or that a viable mining operation will be established. There is a low level of geological confidence
associated with Inferred Mineral Resources and there is no certainty that further exploration work will result in the determination of
Indicated Mineral Resources or that the production target itself will be realised. The Mineral Resource estimates underpinning the
production target and forward-looking financial information in the Study and this announcement have been prepared by competent
persons in accordance with the requirements of the JORC Code (2012).
Investors and stakeholders should be aware that the findings of this Study are subject to various material risks, including but not
limited to fluctuations in commodity prices, metallurgical recoveries, permitting and regulatory approvals, infrastructure availability,
funding, and operational factors. VTM does not guarantee that the Project will proceed to production, and any future development
remains contingent upon further feasibility studies, financing, and regulatory approvals.
This announcement contains forward-looking statements that relate to the Company’s expectations, intentions, plans, and beliefs
concerning future events and outcomes. These statements may include words such as “anticipate,” “believe,” “estimate,” “expect,”
“intend,” “may,” “plan,” “potential,” “project,” “should,” and similar expressions. VTM has concluded that it has a reasonable basis for
providing forward-looking statements included in this announcement and believes that it has a reasonable basis to expect it will be
able to fund the development of the North Stanmore Rare Earth Project. Forward-looking statements inherently involve known and
unknown risks, uncertainties, and other factors that may cause actual results, performance, or achievements to differ materially from
those expressed or implied.
While VTM has made reasonable efforts to ensure the accuracy of the information contained in this announcement, no representation
or warranty, expressed or implied, is made as to its accuracy, reliability, or completeness. Except as required by law, the Company
does not undertake to update any forward-looking statements based on new information, future events, or circumstances. Investors
are cautioned not to place undue reliance on forward-looking statements or the findings of this Study. VTM will continue to advance
the Project through systematic technical and economic evaluations to improve confidence in the Project’s viability and development
potential.
SCOPING STUDY EXECUTIVE SUMMARY
•
Robust estimated net present value (NPV) across multiple pricing scenarios:
o AUD $1,212m Post Tax 52% IRR
▪ AUD $1,777m Pre Tax
▪ based on Adamas Intelligence downwards forecast
o AUD $711m Post Tax 36% IRR
▪ AUD $1,060m Pre Tax
▪ based on Asian Metal Market spot price of NdPr USD $62kg
o AUD $868m Post Tax 41% IRR
▪ AUD $1,285m Pre Tax
▪ based on Adamas Intelligence 10-year historical NdPr USD $82kg
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 aims to be a Western supplier of rare earths elements, scandium and hafnium with
strong support from off-takers for security of supply ex-China
•
8Mtpa throughput due to shallow nature of the mineralisation with favourable weather
conditions
•
31-year mine life with 72% of the resource being in the Indicated category and 28% in the
Inferred category
•
Existing Mineral Resource Estimate (MRE) set to rapidly grow with mineralisation remaining
open in all directions and a strong exploration target3 being recently identified outside of
this resource
•
Capital expenditure (CAPEX) of approximately AUD $337m including a 30% contingency with
costs being calculated to a class 5 estimate type, Association for the Advancement of Cost
Engineering (AACE) classification
•
Lower CAPEX costs due to access to existing infrastructure and no requirement for transient
camps, haul roads etc
•
Low OPEX of approximately AUD $25.5 per ROM tonne over the life of mine (LOM) due to
the unique geology of North Stanmore and an extensive weathering event leading to high
metallurgical extractions
•
Significant project savings due to North Stanmore being a contiguous package, situated on
crown land with no private landowners and no existing royalties
•
Victory set to produce a very high value and quality heavy rare earth enriched product
•
Outstanding metallurgical recovery of 94% for magnet rare earth oxide (MREO)
•
Scandium and hafnium successfully separated from the (MREC) with both metals critical for
defence, aerospace and decarbonisation
The North Stanmore Scoping Study, led by independent engineering consultants Mincore,
demonstrates the Project’s strong economic potential, low capital intensity and strategic
advantages as a future supplier of critical minerals. Mincore has extensive experience in rare earth
clay projects and operates from offices in Melbourne (Head Office), Gold Coast, Tasmania, Fiji, the
Philippines, West Africa, and Bolivia.
The financial results for the Scoping Study, based on an 8% discount, factor for an estimated NPV of
approximately AUD $1,212 million with an IRR of 52%. The material assumptions underlying the
results of the Scoping Study are discussed throughout this Quarterly Report. The financial evaluation
of the Scoping Study delivers very strong economic results, but with several key uncertainties that
could have significant impacts on the final results. These are presented in the sensitivity section of
the full scoping study report. The summary results are presented in the following table.
3
ASX Release 25th February “New Exploration Target at North Stanmore Project”
ACN: 124 279 750 E: info@victorymetalsaustralia.com D: +61 (08) 6555 2950 A: Suite 1, 295 Rokeby Road, Subiaco, WA, 6008
—
T H E
F U T U R E
O F
A U S T R A L I A N
R A R E
E A R T H S
—
Table 1: Summary Financial Results
Description
Unit
LOM Results
TREO Mixed Rare Earth Carbonate (MREC) Production excludes
Ce & La
Scandium & Hafnium Oxide Production
Revenue
Operating Cost
Capital Cost
Tax Paid
Net Cash
Current Mine Life
Payback
kt
AUD$M
AUD$M
AUD$M
AUD$M
AUD$M
Years
Years
NPV @ 8% real discount post-tax
IRR post-tax
Operating Margin
AUD$M
%
%
Result
kt
59.3
3.08
11,849
6,915
337
1,339
4,591
31
2
Financial Results
1,212
51.8
42
Refer to Victory Metals’ ASX announcement on 12 March 2025 for the full scoping study details.
GALLIUM CONFIRMED IN FINAL MREC
Victory announced that it is the first Australian company to confirm the successful recovery of
Gallium in a final Mixed Rare Earth Carbonate (MREC) product.
Rare earth elements were extracted from material taken from samples collected from 13 AC drill
holes from North Stanmore, leaching at low 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. Rare
earth elements and gallium 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.
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. The MREC produced from bench scale metallurgical test work which contains 358g/t Ga₂O₃.
The initial MREC production undertaken by Core (Brisbane) was an ongoing program to determine
the highest recoveries of heavy rare earths, particularly Dysprosium (Dy) and Terbium (Tb) and
wasn’t designed to recover Gallium (Ga).
However, the preliminary results are extremely encouraging and position Victory with the
opportunity to become one of the first mining companies to produce a MREC containing Gallium as
a high-value by-product, with significant opportunity to further enhance Gallium recovery within
the MREC.
To advance this potential, Victory appointed ALS Metallurgy in Perth to undertake bulk MREC test
work. This next phase will focus on optimising the recovery conditions for Gallium Oxide
(Ga₂O₃) while maintaining the high heavy rare earth element (HREE) distribution in the final MREC
product.
NORTH STANMORE MINERAL RESOURCE ESTIMATE UPDATE
Victory commissioned leading geological and mining consultancy, MEC Pty Ltd (MEC) to update the
North Stanmore rare earth oxide (REO) Mineral Resource Estimate (MRE), which was completed in
January 2025.
The January 2025 MRE was estimated within the boundaries of ten tenements: E20/0544, E20/0871,
E20/971, E20/1016, E20/2468, E20/2469, P20/0543, P20/2007, P20/2153, and P20/2403, with all
tenure held by Victory Cue Pty Ltd, a wholly owned subsidiary of Victory.
The Mineral Resources for the North Stanmore REE Deposit, which is reported in accordance with
the JORC Code 2012, is estimated to be 247.5 million dry metric tonnes at 520 ppm Total Rare Earth
Oxide plus Scandium Oxide (TREO + Sc2O3), using an economic cut-off grade of 330ppm TREO plus
Scandium Oxide, inclusive of high-grade domain (≥600 ppm TREO cut-off) of 53 million tonnes @
1,012 ppm TREO plus Sc2O3
Table 1: North Stanmore January 2025 MRE (≥330ppm TREO + Sc2O3 cut-off grade)
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
—
CLASSIFICATI
ON
ORE TONNES
TREO
HREO
LREO
HREO/TREO
Sc2O3
(t)
(ppm)
(ppm)
(ppm)
(%)
(ppm)
INDICATED
176,500,000
477
181
296
38%
26
INFERRED
70,900,000
533
164
369
31%
28
TOTAL
247,500,000
493
176
317
36%
27
Numbers are rounded to reflect they are an estimate. Numbers may not sum due to rounding.
Table 2: North Stanmore January 2025 MRE HREO within the HGMIN domain
(≥330ppm TREO + Sc2O3 cut-off grade)
CLASSIFICATION
MRE
TONNES (t)
TREO
+ Sc
(ppm)
TREO
(ppm)
HREO
(ppm)
Eu2O3
(ppm)
Gd2O3
(ppm)
Tb4O7
(ppm)
Dy2O3
(ppm)
Ho2O3
(ppm)
Er2O3
(ppm)
Tm2O
3
(ppm)
Yb2O3
(ppm)
Lu2O3
(ppm)
Y2O3
(ppm)
INDICATED
35,400,000
972
941
318
7.5
30.5
5.0
30.9
6.4
19.1
2.7
17.7
2.6
196
INFERRED
16,500,000
1,099
1,072
354
8.6
33.7
5.5
33.6
7.0
20.8
3.0
18.8
2.7
220
TOTAL
51,900,000
1,012
982
329
7.9
31.5
5.1
31.7
6.6
19.7
2.8
18.1
2.7
203
Numbers are rounded to reflect they are an estimate. Numbers may not sum due to rounding.
Table 3: North Stanmore January 2025 MRE HREO within the MIN domain
(≥330ppm TREO + Sc2O3 cut-off grade)
MRE TONNES (t)
TREO + Sc
(ppm)
TREO
(ppm)
HREO
(ppm)
Eu2O3
(ppm)
Gd2O3
(ppm)
Tb4O7
(ppm)
Dy2O3
(ppm)
Ho2O3
(ppm)
Er2O3
(ppm)
Tm2O3
(ppm)
Yb2O3
(ppm)
Lu2O3
(ppm)
Y2O3
(ppm)
INDICATED
141,200,000
386
361
146
2.4
12.0
2.1
13.6
3.0
9.2
1.4
9.2
1.4
92.1
INFERRED
54,500,000
399
370
106
2.6
10.4
1.7
10.1
2.1
6.2
0.9
5.8
0.9
65.2
TOTAL
195,700,000
390
364
135
2.5
11.5
2.0
12.6
2.7
8.4
1.2
8.3
1.2
84.7
CLASSIFICATION
Numbers are rounded to reflect they are an estimate. Numbers may not sum due to rounding.
The economic cut-off grade for the January 2025 MEC MRE was ≥330ppm TREO +Sc2O3. This cut-off
grade was selected based on the evaluation of other like regolith hosted rare earth Mineral
Resources.
The Exploration Target tonnages are calculated from a series of constructed wireframes passing
through favourable geology with sparse drilling coverage. The Exploration Target tonnage range is
based on potential thicknesses of the saprolite and saprock units as observed from the North
Stanmore January MRE. The Exploration Target grades are based on the distribution of economic
TREO plus Sc2O3 grades observed in the January MRE.
DRILLING PROGRAM
A 6,600m Aircore (AC) drilling program, consisting of 110 AC drill holes at 500m x 200m spacing
commenced during the Quarter. The program was designed to test the potential mineralisation of
Area 1 south of the existing January MRE.
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 3: Proposed & existing drill hole locations, blue represent new drill holes, green represent existing drill holes at North Stanmore.
CORPORATE
CHINA EXPORT CONTROLS
On 4 April 2025, China’s Ministry of Commerce and General Administration of Customs announced
the imposition of export licensing requirements on several key heavy rare earths, including
dysprosium, terbium, and yttrium with all elements vital to global defence, energy, and high-tech
manufacturing industries.
Victory is targeting annual production of Mixed Rare Earth Carbonate (MREC) for restricted
elements over the first 5 years based on March 2025 Scoping Study 4
4 Refer to ASX announcement dated 12th March 2025 titled “Outstanding North Stanmore Scoping Study Delivered”
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
—
RECEIPT OF R&D FUNDS
Victory received $751,909 refundable tax offset for eligible research and development (R&D)
activities for the 2024 financial year at the Company’s 100% owned North Stanmore Project.
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 $647k mainly related to exploration activities undertaken at
North Stanmore REE Project net of GST refunds received on current and previous exploration
expenditure. $300k expenditure net of GST refunds received on current and previous administration
expenditure and corporate costs of which $89k were payments made to related parties. These
payments relate to the remuneration agreements for Executive and Non-Executive Directors and to
SmallCap Corporate Pty Ltd (SmallCap) for providing company secretary, accounting and office
services to the Company. Non-Executive Chairman James Bahen is a shareholder and director of
SmallCap.
Victory had cash inflows of $751K from refundable tax offset for eligible R&D.
As at 31 March 2025, the Company had available cash of approximately $4.68M.
March 2025 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:
08/04/2025
26/03/2025
12/03/2025
25/02/2025
20/02/2025
16/01/2025
Strategic Heavy REE Supplier Amid China Export Controls
Gallium Produced in Final MREC Product
Outstanding North Stanmore Scoping Study Delivered
New Exploration Target at North Stanmore Project
Victory Metals Strengthens Cash Position
North Stanmore Advances as a Global HREE Deposit
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
—
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
Ben Creagh
Investor and Media Relations
benc@nwrcommunications.com.au
Victory Metals Limited: Company Profile
Victory is focused upon the exploration and development of its North Stanmore Heavy Rare Earth
Element (REE) Project in the Cue Region of Western Australia. In January 2025 Victory announced a
Mineral Resource Estimate (MRE) for North Stanmore of 247.5 million dry metric tonnes at 520 ppm
Total Rare Earth Oxide plus Scandium Oxide (TREO + Sc2O3) (Indicated and inferred) , inclusive of
high-grade domain of 53 million tonnes at 1,012 ppm TREO plus Sc2O3 (Indicated and inferred),
confirming the Project as Australia’s largest indicated HREE resource.
Competent Person Statement
Professor Ken Collerson
Statements contained in this report relating to exploration results, Mineral Resource Estimate,
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 - membership number 100125), 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.
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.
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
—
ASX RELEASE
14 April 2025
Appendix 1 – Interest in Mining Tenements
Tenement
ID
E20/1016
E20/1053
E20/1080
E20/1081
E20/871
E20/971
E51/1939
E51/2102
E51/2104
G20/25
L20/72
M20/128
M20/129
M20/288
M20/305
M20/327
M20/360
M20/455
M20/480
M20/494
M20/543
M20/544
M20/546
M20/550
M20/564
M21/125
M21/143
M21/158
M21/26
M21/86
M21/94
M21/95
P20/2007
P20/2153
P20/2248
P20/2249
P20/2250
Status
Location
Live
Application
Application
Application
Live
Live
Live
Live
Live
Live
Application
Live
Live
Live
Live
Live
Live
Live
Live
Live
Live
Live
Application
Cue
Cue
Cue
Cue
Cue
Cue
Cue
Cue
Cue
Cue
Cue
Cue
Cue
Cue
Cue
Cue
Cue
Cue
Cue
Cue
Cue
Cue
Cue
Application
Cue
Application
Live
Live
Live
Live
Live
Live
Live
Live
Live
Live
Live
Live
Cue
Cue
Cue
Cue
Cue
Cue
Cue
Cue
Cue
Cue
Cue
Cue
Cue
Interest at the beginning
of the quarter
100%
100% beneficial
100% beneficial
100% beneficial
100%
100%
100%
100%
100%
100%
100% beneficial
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%-conversion interest
(P20/2007)
100%-conversion interest(P20/2153)
100% beneficial
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Interest
acquired
or
disposed
100%
100%
100%
100%
100%
-
Interest at the end of
the quarter
100%
100% beneficial
100% beneficial
100% beneficial
100%
100%
100%
100% beneficial
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
-
100% beneficial
100%
100%
100%
100%
100%
100%
100%
100%
100%
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
—
P20/2331
P20/2333
P20/2334
P20/2345
P20/2346
P20/2352
P20/2353
P20/2354
P20/2355
P20/2356
P20/2357
P20/2358
P20/2359
P20/2360
P20/2383
P20/2397
P20/2398
P20/2402
P20/2403
P20/2409
P20/2410
P20/2468
P20/2469
P20/2486
P21/772
P21/773
P21/774
P21/775
P21/776
P21/793
P20/2534
P46/1975
P46/1976
Live
Live
Live
Live
Live
Live
Live
Live
Live
Live
Live
Live
Live
Live
Live
Live
Live
Live
Live
Live
Live
Live
Live
Live
Live
Live
Live
Live
Live
Live
Application
Live
Live
Cue
Cue
Cue
Cue
Cue
Cue
Cue
Cue
Cue
Cue
Cue
Cue
Cue
Cue
Cue
Cue
Cue
Cue
Cue
Cue
Cue
Cue
Cue
Cue
Cue
Cue
Cue
Cue
Cue
Cue
Cue
Nullagine
Nullagine
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100% beneficial
100%
100%
-
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100% beneficial
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 March 2025
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
(9 months)
$A’000
-
-
(a) exploration & evaluation
-
-
(b) development
-
-
(c) production
-
-
(300)
(973)
-
-
47
110
(d) staff costs
(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 (provide other details) – R&D Receipt
752
752
1.9
Net cash from / (used in) operating
activities
499
(111)
2.
Cash flows from investing activities
2.1
Payments to acquire or for:
(a) entities
-
-
(b) tenements
-
-
(c) property, plant and equipment
-
-
(647)
(1,984)
(e) investments
-
-
(f)
-
-
(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
(9 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
Other (provide other details) – Lease
Deposit
(30)
(30)
2.6
Net cash from / (used in) investing
activities
(677)
(2,014)
3.
Cash flows from financing activities
3.1
Proceeds from issues of equity securities
(excluding convertible debt securities)
-
1,500
3.2
Proceeds from issue of convertible debt
securities
-
-
3.3
Proceeds from exercise of options
-
2,475
3.4
Transaction costs related to issues of equity
securities or convertible debt securities
-
(58)
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
-
3,917
4.
Net increase / (decrease) in cash and
cash equivalents for the period
4.1
Cash and cash equivalents at beginning of
period
4,858
2,888
4.2
Net cash from / (used in) operating
activities (item 1.9 above)
499
(111)
4.3
Net cash from / (used in) investing activities
(item 2.6 above)
(677)
(2,014)
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
(9 months)
$A’000
4.4
Net cash from / (used in) financing activities
(item 3.10 above)
-
3,917
4.5
Effect of movement in exchange rates on
cash held
-
-
4.6
Cash and cash equivalents at end of
period
4,680
4,680
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
650
608
5.2
Call deposits
4,030
4,250
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)
4,680
4,858
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*
89
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
Mi
Share your feedback
Discover