Brookside Energy Ltd
ASX:BRK
Cash Flow Statement
Cash Flow Statement
Brookside Energy Ltd
| 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 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
3
|
1
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
6
|
1
|
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)
|
|
| Change in Working Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
1
|
4
|
1
|
0
|
|
| Cash from Operating Activities |
(1)
N/A
|
(1)
-29%
|
(2)
-55%
|
(1)
+41%
|
(2)
-124%
|
(3)
-41%
|
(2)
+28%
|
(3)
-26%
|
(2)
+37%
|
(1)
+21%
|
(1)
+62%
|
(2)
-281%
|
4
N/A
|
18
+323%
|
12
-32%
|
18
+48%
|
1
-93%
|
(19)
N/A
|
(0)
+98%
|
(1)
-71%
|
(1)
-12%
|
(1)
-6%
|
(1)
+20%
|
(1)
-32%
|
0
N/A
|
0
+13%
|
(0)
N/A
|
(1)
-251%
|
(1)
+36%
|
7
N/A
|
19
+182%
|
34
+78%
|
31
-9%
|
19
-38%
|
17
-10%
|
21
+23%
|
25
+17%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(3)
|
(5)
|
(6)
|
(9)
|
(5)
|
(16)
|
(7)
|
5
|
(19)
|
(28)
|
(30)
|
(46)
|
(92)
|
(58)
|
0
|
(58)
|
0
|
0
|
0
|
(2)
|
(4)
|
(4)
|
(0)
|
(4)
|
(5)
|
(4)
|
(3)
|
(1)
|
(3)
|
(11)
|
(25)
|
(32)
|
(34)
|
(23)
|
(16)
|
(37)
|
(39)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
(13)
|
(13)
|
0
|
0
|
0
|
0
|
0
|
13
|
0
|
13
|
0
|
(13)
|
(2)
|
(2)
|
0
|
(0)
|
0
|
2
|
2
|
3
|
3
|
0
|
1
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(3)
N/A
|
(5)
-37%
|
(6)
-29%
|
(9)
-45%
|
(5)
+39%
|
(16)
-202%
|
(20)
-25%
|
(8)
+59%
|
(19)
-129%
|
(28)
-47%
|
(30)
-5%
|
(46)
-57%
|
(92)
-99%
|
(45)
+51%
|
(98)
-116%
|
(45)
+54%
|
0
N/A
|
45
N/A
|
(2)
N/A
|
(3)
-85%
|
(3)
+1%
|
(4)
-19%
|
(0)
+90%
|
(2)
-378%
|
(3)
-50%
|
(1)
+74%
|
0
N/A
|
(1)
N/A
|
(3)
-222%
|
(9)
-234%
|
(24)
-179%
|
(32)
-33%
|
(34)
-6%
|
(23)
+31%
|
(16)
+32%
|
(37)
-133%
|
(38)
-4%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
5
|
16
|
11
|
0
|
8
|
32
|
25
|
1
|
41
|
71
|
27
|
50
|
51
|
0
|
0
|
0
|
0
|
3
|
1
|
2
|
3
|
2
|
3
|
3
|
0
|
0
|
0
|
2
|
13
|
21
|
25
|
16
|
1
|
(3)
|
(3)
|
(0)
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
24
|
9
|
0
|
9
|
0
|
0
|
0
|
0
|
1
|
3
|
1
|
1
|
0
|
0
|
(0)
|
0
|
(1)
|
(3)
|
6
|
(1)
|
(8)
|
0
|
0
|
(0)
|
(0)
|
|
| Other |
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(2)
|
(2)
|
0
|
(2)
|
(4)
|
(1)
|
(3)
|
(3)
|
(20)
|
(11)
|
(20)
|
0
|
20
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
0
|
1
|
(0)
|
0
|
|
| Cash from Financing Activities |
5
N/A
|
15
+206%
|
10
-33%
|
(0)
N/A
|
8
N/A
|
31
+281%
|
23
-24%
|
3
-88%
|
39
+1 270%
|
65
+68%
|
26
-60%
|
48
+86%
|
73
+52%
|
(11)
N/A
|
118
N/A
|
(11)
N/A
|
0
N/A
|
14
N/A
|
1
-93%
|
2
+138%
|
4
+56%
|
5
+23%
|
4
-15%
|
4
-6%
|
(0)
N/A
|
0
N/A
|
0
+110%
|
2
+818%
|
11
+433%
|
18
+56%
|
30
+73%
|
14
-52%
|
(9)
N/A
|
(3)
+65%
|
(2)
+33%
|
(0)
+93%
|
(0)
-20%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
(0)
|
(0)
|
1
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
0
|
(1)
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
0
|
(0)
|
(0)
|
1
|
1
|
|
| Net Change in Cash |
1
N/A
|
9
+1 475%
|
2
-75%
|
(9)
N/A
|
1
N/A
|
11
+1 099%
|
0
-96%
|
(9)
N/A
|
17
N/A
|
34
+100%
|
(6)
N/A
|
(1)
+89%
|
(17)
-2 697%
|
(39)
-134%
|
32
N/A
|
(39)
N/A
|
1
N/A
|
40
+3 145%
|
(1)
N/A
|
(2)
-29%
|
(0)
+71%
|
(0)
+56%
|
3
N/A
|
1
-57%
|
(2)
N/A
|
(0)
+93%
|
(0)
+42%
|
0
N/A
|
8
+3 138%
|
16
+97%
|
26
+64%
|
17
-35%
|
(12)
N/A
|
(8)
+35%
|
(1)
+90%
|
(15)
-1 796%
|
(14)
+9%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(4)
N/A
|
(6)
-35%
|
(8)
-34%
|
(10)
-27%
|
(8)
+23%
|
(19)
-155%
|
(10)
+50%
|
2
N/A
|
(21)
N/A
|
(30)
-42%
|
(30)
-1%
|
(49)
-61%
|
(88)
-82%
|
(40)
+54%
|
12
N/A
|
(40)
N/A
|
1
N/A
|
(19)
N/A
|
(0)
+98%
|
(2)
-594%
|
(4)
-78%
|
(4)
-3%
|
(1)
+78%
|
(5)
-389%
|
(5)
-2%
|
(3)
+31%
|
(3)
-2%
|
(2)
+37%
|
(4)
-87%
|
(4)
-6%
|
(7)
-54%
|
2
N/A
|
(3)
N/A
|
(4)
-50%
|
1
N/A
|
(16)
N/A
|
(14)
+11%
|
|