Austral Gold Ltd
ASX:AGD
Cash Flow Statement
Cash Flow Statement
Austral Gold Ltd
| Jun-2003 | Dec-2003 | Jun-2004 | Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | 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 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
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
|
24
|
0
|
(4)
|
(7)
|
(36)
|
(38)
|
2
|
14
|
8
|
3
|
(7)
|
(11)
|
(8)
|
(6)
|
(9)
|
(24)
|
(28)
|
|
| 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
|
15
|
0
|
30
|
8
|
18
|
21
|
20
|
17
|
16
|
14
|
12
|
14
|
8
|
4
|
6
|
5
|
3
|
|
| Stock-Based Compensation |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash 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
|
(28)
|
0
|
2
|
(0)
|
31
|
36
|
11
|
12
|
13
|
9
|
(1)
|
(3)
|
3
|
6
|
6
|
19
|
24
|
|
| 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
|
(1)
|
(2)
|
(7)
|
(7)
|
0
|
(2)
|
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
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
3
|
|
| Change in Working Capital |
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(2)
|
(1)
|
(2)
|
(5)
|
(5)
|
(3)
|
8
|
20
|
21
|
28
|
30
|
26
|
23
|
19
|
5
|
13
|
(0)
|
7
|
8
|
4
|
(4)
|
(9)
|
(6)
|
(6)
|
7
|
13
|
8
|
8
|
3
|
(1)
|
(7)
|
|
| Cash from Operating Activities |
(1)
N/A
|
(1)
-50%
|
(0)
+83%
|
(0)
+60%
|
(0)
-683%
|
(1)
-113%
|
(1)
-8%
|
(1)
+47%
|
(1)
-18%
|
(1)
-1%
|
(0)
+75%
|
(1)
-253%
|
(2)
-153%
|
(1)
+35%
|
(2)
-107%
|
(5)
-130%
|
(5)
-3%
|
(3)
+45%
|
8
N/A
|
20
+152%
|
21
+5%
|
28
+38%
|
30
+6%
|
26
-12%
|
23
-13%
|
19
-17%
|
15
-20%
|
24
+58%
|
28
+16%
|
8
-71%
|
21
+162%
|
23
+8%
|
30
+29%
|
33
+12%
|
30
-8%
|
20
-35%
|
11
-43%
|
13
+17%
|
11
-16%
|
12
+4%
|
8
-29%
|
0
-99%
|
(6)
N/A
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(4)
|
(3)
|
(1)
|
(9)
|
(24)
|
(23)
|
(8)
|
(6)
|
(10)
|
(9)
|
(8)
|
(10)
|
(12)
|
(15)
|
(13)
|
(14)
|
(25)
|
(38)
|
(9)
|
(18)
|
(14)
|
(13)
|
(14)
|
(14)
|
(15)
|
(16)
|
(13)
|
(12)
|
(16)
|
(16)
|
(7)
|
(1)
|
|
| Other Items |
(0)
|
0
|
(0)
|
(0)
|
(4)
|
(5)
|
0
|
0
|
0
|
0
|
5
|
3
|
(2)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(11)
|
(15)
|
(8)
|
(1)
|
(4)
|
2
|
3
|
(3)
|
(0)
|
(0)
|
1
|
(2)
|
(5)
|
(2)
|
(2)
|
(3)
|
(1)
|
1
|
3
|
3
|
5
|
6
|
|
| Cash from Investing Activities |
(1)
N/A
|
(0)
+55%
|
(1)
-218%
|
(1)
-8%
|
(4)
-318%
|
(5)
-21%
|
0
N/A
|
(0)
N/A
|
(0)
+80%
|
0
N/A
|
3
+14 350%
|
(0)
N/A
|
(4)
-1 042%
|
(4)
+5%
|
(11)
-169%
|
(25)
-142%
|
(25)
+3%
|
(9)
+62%
|
(7)
+20%
|
(11)
-47%
|
(12)
-6%
|
(19)
-62%
|
(25)
-35%
|
(20)
+20%
|
(16)
+21%
|
(17)
-4%
|
(12)
+27%
|
(22)
-80%
|
(41)
-88%
|
(10)
+77%
|
(18)
-85%
|
(14)
+24%
|
(15)
-9%
|
(19)
-30%
|
(16)
+15%
|
(17)
-7%
|
(18)
-6%
|
(13)
+28%
|
(12)
+11%
|
(13)
-14%
|
(12)
+7%
|
(2)
+85%
|
5
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
1
|
0
|
0
|
6
|
6
|
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
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
1
|
1
|
1
|
1
|
(1)
|
0
|
0
|
(0)
|
0
|
0
|
2
|
2
|
4
|
5
|
14
|
28
|
31
|
15
|
0
|
(6)
|
(4)
|
(2)
|
(4)
|
(4)
|
(3)
|
(2)
|
2
|
1
|
11
|
(2)
|
(8)
|
(10)
|
(8)
|
(8)
|
(8)
|
(3)
|
1
|
(1)
|
(0)
|
2
|
5
|
3
|
6
|
|
| Cash Paid for Dividends |
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
|
(3)
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(7)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
|
| Cash from Financing Activities |
1
N/A
|
1
+15%
|
1
-24%
|
1
-27%
|
6
+635%
|
6
+12%
|
0
-100%
|
0
+4 000%
|
1
+51%
|
0
-31%
|
(1)
N/A
|
2
N/A
|
4
+160%
|
5
+19%
|
14
+188%
|
28
+102%
|
31
+8%
|
15
-50%
|
0
-98%
|
(6)
N/A
|
(4)
+27%
|
(3)
+34%
|
(5)
-81%
|
(4)
+25%
|
(4)
-2%
|
(3)
+30%
|
2
N/A
|
0
-72%
|
8
+1 620%
|
(2)
N/A
|
(8)
-270%
|
(10)
-17%
|
(7)
+25%
|
(7)
+8%
|
(11)
-61%
|
(10)
+7%
|
(3)
+72%
|
(0)
+91%
|
(1)
-192%
|
1
N/A
|
4
+275%
|
2
-50%
|
4
+73%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
1
|
(1)
|
(3)
|
(1)
|
(2)
|
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 |
0
N/A
|
0
+2 300%
|
0
-96%
|
(0)
N/A
|
1
N/A
|
0
-60%
|
(1)
N/A
|
(0)
+80%
|
(0)
+71%
|
(0)
-283%
|
2
N/A
|
1
-68%
|
(2)
N/A
|
(0)
+99%
|
1
N/A
|
(0)
N/A
|
(0)
+71%
|
0
N/A
|
(1)
N/A
|
1
N/A
|
5
+391%
|
7
+49%
|
(0)
N/A
|
2
N/A
|
3
+53%
|
(0)
N/A
|
5
N/A
|
2
-46%
|
(6)
N/A
|
(4)
+36%
|
(5)
-32%
|
(0)
+92%
|
7
N/A
|
7
-4%
|
3
-55%
|
(8)
N/A
|
(10)
-27%
|
(0)
+98%
|
(1)
-492%
|
(1)
+52%
|
0
N/A
|
0
+231%
|
2
+529%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(1)
-42%
|
(1)
+31%
|
(1)
+16%
|
(1)
+23%
|
(1)
-100%
|
(1)
-7%
|
(1)
+46%
|
(1)
-18%
|
(1)
+3%
|
(2)
-191%
|
(4)
-103%
|
(4)
+3%
|
(2)
+43%
|
(11)
-367%
|
(29)
-167%
|
(28)
+2%
|
(11)
+62%
|
2
N/A
|
9
+496%
|
12
+29%
|
20
+69%
|
20
-1%
|
14
-28%
|
8
-44%
|
6
-22%
|
1
-88%
|
(2)
N/A
|
(10)
-584%
|
(1)
+91%
|
4
N/A
|
9
+139%
|
17
+90%
|
19
+12%
|
16
-13%
|
4
-74%
|
(4)
N/A
|
1
N/A
|
(1)
N/A
|
(5)
-321%
|
(8)
-59%
|
(7)
+11%
|
(8)
-15%
|
|