Blaze Minerals Ltd
ASX:BLZ
Cash Flow Statement
Cash Flow Statement
Blaze Minerals 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 | Dec-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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||
| 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
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
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
|
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
|
|
| Cash from Operating Activities |
(0)
N/A
|
(0)
+9%
|
(0)
-23%
|
(1)
-16%
|
(1)
-114%
|
(1)
-14%
|
(1)
+25%
|
(1)
+7%
|
(1)
+23%
|
(1)
+20%
|
(1)
+17%
|
(1)
-10%
|
(0)
+27%
|
(1)
-38%
|
(1)
-35%
|
(1)
+20%
|
(1)
+7%
|
(0)
+38%
|
(0)
N/A
|
(1)
-168%
|
(1)
-3%
|
(1)
+40%
|
(1)
+7%
|
(1)
-2%
|
(0)
+39%
|
(1)
-164%
|
(2)
-77%
|
(1)
+35%
|
(1)
+41%
|
(0)
+16%
|
(0)
+8%
|
(1)
-19%
|
(1)
-3%
|
(1)
-44%
|
(1)
+7%
|
(1)
+20%
|
(1)
-29%
|
(1)
+19%
|
(1)
-50%
|
(1)
+4%
|
(1)
+17%
|
(1)
-41%
|
(1)
+26%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| 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
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-520%
|
(0)
+23%
|
0
N/A
|
(0)
N/A
|
(0)
-25%
|
(0)
-140%
|
(0)
-75%
|
(0)
-48%
|
(0)
+19%
|
(0)
+48%
|
(0)
+15%
|
(0)
+45%
|
(0)
-467%
|
(0)
-3%
|
(0)
+66%
|
0
N/A
|
0
+20%
|
(0)
N/A
|
(0)
+50%
|
(0)
-800%
|
(1)
-206%
|
(0)
+17%
|
(0)
+71%
|
(0)
+23%
|
(1)
-527%
|
(1)
+8%
|
0
N/A
|
1
+15 822%
|
1
-11%
|
(1)
N/A
|
(1)
-22%
|
(0)
+44%
|
(0)
+18%
|
(0)
-49%
|
(1)
-94%
|
(1)
+37%
|
(1)
-24%
|
(1)
-4%
|
(1)
+11%
|
(1)
-26%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
1
|
1
|
1
|
2
|
2
|
1
|
2
|
2
|
0
|
1
|
1
|
0
|
0
|
1
|
1
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
2
|
4
|
3
|
1
|
(1)
|
2
|
0
|
0
|
0
|
0
|
1
|
3
|
2
|
1
|
0
|
1
|
2
|
1
|
|
| Net Issuance of Debt |
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 |
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)
|
|
| Cash from Financing Activities |
0
N/A
|
0
N/A
|
1
+259%
|
1
+8%
|
1
+47%
|
2
+62%
|
1
-32%
|
0
-77%
|
2
+369%
|
2
N/A
|
0
N/A
|
1
N/A
|
1
+20%
|
0
-84%
|
0
+38%
|
1
+436%
|
1
-19%
|
0
N/A
|
0
N/A
|
1
+1 525%
|
1
-6%
|
0
-68%
|
0
+10%
|
1
+51%
|
1
+7%
|
1
+69%
|
4
+198%
|
3
-17%
|
1
-81%
|
(1)
N/A
|
1
N/A
|
0
N/A
|
0
N/A
|
0
-1%
|
(0)
N/A
|
1
N/A
|
3
+115%
|
2
-36%
|
1
-66%
|
0
-49%
|
1
+203%
|
2
+114%
|
1
-47%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(0)
N/A
|
(0)
+60%
|
0
N/A
|
(0)
N/A
|
(0)
-600%
|
1
N/A
|
0
-55%
|
(1)
N/A
|
1
N/A
|
1
+10%
|
(1)
N/A
|
0
N/A
|
0
+2 150%
|
(1)
N/A
|
(1)
-16%
|
0
N/A
|
0
-76%
|
(0)
N/A
|
(0)
+76%
|
1
N/A
|
0
-58%
|
(0)
N/A
|
(0)
-42%
|
(0)
-59%
|
(0)
+81%
|
0
N/A
|
2
+896%
|
1
-31%
|
(1)
N/A
|
(1)
-63%
|
2
N/A
|
2
-9%
|
(1)
N/A
|
(1)
-41%
|
(1)
+12%
|
0
N/A
|
1
+311%
|
0
-83%
|
(1)
N/A
|
(1)
-42%
|
(1)
+57%
|
0
N/A
|
(1)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(0)
N/A
|
(0)
+11%
|
(0)
-23%
|
(1)
-16%
|
(1)
-116%
|
(1)
-14%
|
(1)
+25%
|
(1)
+7%
|
(1)
+11%
|
(1)
+15%
|
(1)
-9%
|
(1)
-9%
|
(1)
+40%
|
(1)
-26%
|
(1)
-21%
|
(1)
-15%
|
(1)
+3%
|
(0)
+49%
|
(0)
+59%
|
(1)
-284%
|
(1)
-34%
|
(1)
+41%
|
(1)
-21%
|
(1)
-54%
|
(1)
+28%
|
(1)
-27%
|
(2)
-64%
|
(2)
+0%
|
(1)
+28%
|
(0)
+58%
|
(1)
-25%
|
(1)
-29%
|
(1)
-36%
|
(1)
-40%
|
(1)
+22%
|
(1)
+25%
|
(1)
-36%
|
(1)
-21%
|
(1)
0%
|
(2)
-6%
|
(1)
+8%
|
(2)
-16%
|
(2)
+7%
|
|