BluGlass Ltd
ASX:BLG
Cash Flow Statement
Cash Flow Statement
BluGlass Ltd
| 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 | Dec-2017 | 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 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
2
|
0
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
2
|
4
|
3
|
3
|
3
|
4
|
4
|
7
|
7
|
5
|
5
|
|
| 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)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Change in Working Capital |
0
|
0
|
0
|
0
|
0
|
3
|
3
|
1
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
0
|
0
|
(1)
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Operating Activities |
(3)
N/A
|
(3)
+14%
|
(3)
-31%
|
(6)
-59%
|
(4)
+21%
|
(0)
+92%
|
(2)
-497%
|
(3)
-18%
|
(2)
+30%
|
(1)
+24%
|
(2)
-24%
|
(2)
-22%
|
(2)
-17%
|
(3)
-15%
|
(3)
+8%
|
(4)
-43%
|
(1)
+86%
|
(5)
-830%
|
(5)
0%
|
(4)
+12%
|
(4)
+8%
|
(5)
-21%
|
(5)
-14%
|
(6)
-13%
|
(8)
-31%
|
(12)
-46%
|
(8)
+31%
|
(7)
+16%
|
(6)
+9%
|
(6)
+3%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(4)
|
(3)
|
(2)
|
(1)
|
(0)
|
(0)
|
(4)
|
(4)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
|
| Other 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)
|
(0)
|
0
|
0
|
(0)
|
|
| Cash from Investing Activities |
(1)
N/A
|
(0)
+73%
|
(0)
-48%
|
(1)
-76%
|
(0)
+81%
|
(0)
+60%
|
(1)
-1 017%
|
(1)
-118%
|
(1)
+9%
|
(1)
+59%
|
(0)
+93%
|
(0)
+74%
|
(0)
+91%
|
(0)
-1 011%
|
(0)
-270%
|
(0)
-262%
|
(2)
-1 618%
|
(4)
-87%
|
(3)
+29%
|
(2)
+45%
|
(1)
+59%
|
(0)
+87%
|
(0)
-368%
|
(4)
-914%
|
(4)
-2%
|
(1)
+84%
|
(1)
-95%
|
(1)
-11%
|
(1)
+48%
|
(2)
-172%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
4
|
5
|
5
|
2
|
0
|
3
|
5
|
(0)
|
0
|
0
|
2
|
2
|
3
|
11
|
8
|
3
|
(0)
|
0
|
0
|
6
|
6
|
2
|
8
|
14
|
9
|
12
|
10
|
9
|
9
|
7
|
|
| Net Issuance of Debt |
1
|
1
|
1
|
1
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
2
|
(0)
|
(2)
|
(0)
|
(1)
|
(1)
|
0
|
(1)
|
1
|
|
| Other |
(0)
|
(0)
|
2
|
3
|
1
|
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)
|
|
| Cash from Financing Activities |
5
N/A
|
6
+23%
|
9
+42%
|
5
-44%
|
0
-94%
|
4
+1 224%
|
5
+23%
|
(0)
N/A
|
0
N/A
|
0
N/A
|
2
N/A
|
2
+26%
|
3
+44%
|
11
+217%
|
8
-27%
|
3
-64%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
5
N/A
|
5
+0%
|
4
-32%
|
8
+115%
|
12
+48%
|
9
-21%
|
11
+24%
|
9
-19%
|
10
+5%
|
8
-16%
|
8
+2%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||
| Net Change in Cash |
1
N/A
|
3
+294%
|
5
+50%
|
(1)
N/A
|
(4)
-210%
|
3
N/A
|
2
-45%
|
(4)
N/A
|
(3)
+23%
|
(2)
+39%
|
0
N/A
|
0
+151%
|
1
+319%
|
8
+780%
|
5
-34%
|
(1)
N/A
|
(3)
-176%
|
(9)
-220%
|
(8)
+12%
|
(1)
+92%
|
1
N/A
|
(1)
N/A
|
2
N/A
|
1
-40%
|
(3)
N/A
|
(1)
+66%
|
(0)
+73%
|
1
N/A
|
1
-17%
|
0
-85%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||
| Free Cash Flow |
(4)
N/A
|
(3)
+37%
|
(4)
-48%
|
(6)
-55%
|
(5)
+26%
|
(0)
+91%
|
(3)
-570%
|
(4)
-41%
|
(3)
+22%
|
(2)
+39%
|
(2)
+9%
|
(2)
-20%
|
(2)
-16%
|
(3)
-15%
|
(3)
+7%
|
(4)
-46%
|
(3)
+27%
|
(9)
-226%
|
(8)
+13%
|
(6)
+25%
|
(5)
+23%
|
(5)
-5%
|
(6)
-20%
|
(10)
-78%
|
(12)
-18%
|
(12)
0%
|
(10)
+23%
|
(8)
+12%
|
(7)
+15%
|
(8)
-12%
|
|