Carnegie Clean Energy Ltd
ASX:CCE
Cash Flow Statement
Cash Flow Statement
Carnegie Clean Energy Ltd
| 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 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
1
|
0
|
0
|
0
|
2
|
3
|
1
|
1
|
1
|
0
|
2
|
2
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
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)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
|
| Change in Working Capital |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(3)
|
(9)
|
(10)
|
(5)
|
(1)
|
(3)
|
(2)
|
(6)
|
(6)
|
(2)
|
2
|
4
|
8
|
14
|
9
|
5
|
4
|
2
|
3
|
2
|
1
|
2
|
2
|
3
|
3
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
|
| Cash from Operating Activities |
(1)
N/A
|
(1)
-57%
|
(2)
-19%
|
(2)
-22%
|
(2)
-8%
|
(2)
-3%
|
(2)
+8%
|
(4)
-115%
|
(11)
-166%
|
(13)
-24%
|
(9)
+34%
|
(6)
+31%
|
(8)
-42%
|
(7)
+19%
|
(11)
-56%
|
(11)
-3%
|
(6)
+42%
|
(3)
+61%
|
(2)
+20%
|
4
N/A
|
11
+173%
|
3
-71%
|
1
-65%
|
14
+1 176%
|
7
-53%
|
(4)
N/A
|
(9)
-131%
|
(19)
-103%
|
(7)
+61%
|
(6)
+20%
|
(4)
+24%
|
2
N/A
|
(1)
N/A
|
1
N/A
|
0
-75%
|
1
+500%
|
1
-4%
|
(1)
N/A
|
(2)
-152%
|
(2)
-22%
|
(2)
+12%
|
(1)
+60%
|
(2)
-126%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(3)
|
(6)
|
(5)
|
(10)
|
(8)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
|
| Other Items |
4
|
3
|
1
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
1
|
2
|
(1)
|
0
|
(0)
|
0
|
1
|
0
|
(2)
|
(4)
|
(12)
|
(22)
|
(20)
|
(11)
|
(10)
|
(10)
|
(3)
|
1
|
(1)
|
(0)
|
5
|
(2)
|
(6)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
2
|
(2)
|
(1)
|
|
| Cash from Investing Activities |
4
N/A
|
2
-32%
|
1
-75%
|
1
+66%
|
1
+25%
|
0
-94%
|
(0)
N/A
|
(1)
-2 900%
|
(1)
-92%
|
1
N/A
|
1
+114%
|
(2)
N/A
|
(0)
+99%
|
(0)
-2 050%
|
(0)
+93%
|
0
N/A
|
(0)
N/A
|
(3)
-25 000%
|
(5)
-80%
|
(12)
-168%
|
(22)
-80%
|
(20)
+9%
|
(11)
+44%
|
(10)
+5%
|
(11)
-2%
|
(5)
+49%
|
(6)
-3%
|
(6)
-14%
|
(10)
-55%
|
(4)
+64%
|
(2)
+51%
|
(6)
-231%
|
(1)
+88%
|
(2)
-150%
|
(1)
+21%
|
(2)
-21%
|
(1)
+36%
|
(1)
+8%
|
(1)
-21%
|
1
N/A
|
2
+172%
|
(2)
N/A
|
(1)
+31%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
14
|
17
|
4
|
7
|
14
|
9
|
7
|
10
|
10
|
6
|
4
|
14
|
10
|
9
|
10
|
1
|
8
|
7
|
(0)
|
18
|
18
|
5
|
5
|
0
|
6
|
6
|
0
|
1
|
2
|
1
|
1
|
1
|
0
|
2
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
0
|
0
|
0
|
0
|
(1)
|
4
|
5
|
4
|
4
|
1
|
1
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
3
|
2
|
|
| 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
|
(3)
|
(3)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
|
| Cash from Financing Activities |
0
N/A
|
0
-25%
|
0
-67%
|
(0)
N/A
|
(0)
-37%
|
1
N/A
|
1
-17%
|
14
+1 758%
|
17
+18%
|
4
-79%
|
7
+100%
|
14
+103%
|
9
-39%
|
7
-25%
|
10
+49%
|
10
-2%
|
7
-31%
|
4
-32%
|
13
+199%
|
13
0%
|
13
-2%
|
10
-27%
|
1
-94%
|
8
+1 213%
|
7
-4%
|
(1)
N/A
|
23
N/A
|
23
+2%
|
9
-59%
|
9
-2%
|
(2)
N/A
|
4
N/A
|
5
+48%
|
(0)
N/A
|
1
N/A
|
2
+40%
|
1
-73%
|
1
+44%
|
1
+1%
|
(0)
N/A
|
2
N/A
|
2
+44%
|
0
-83%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
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)
|
|
| Net Change in Cash |
3
N/A
|
1
-57%
|
(1)
N/A
|
(1)
-14%
|
(1)
+5%
|
(1)
-6%
|
(1)
-9%
|
10
N/A
|
5
-46%
|
(9)
N/A
|
(0)
+97%
|
7
N/A
|
0
-97%
|
(1)
N/A
|
(1)
-30%
|
(1)
N/A
|
0
N/A
|
(1)
N/A
|
7
N/A
|
5
-21%
|
2
-58%
|
(7)
N/A
|
(9)
-31%
|
11
N/A
|
3
-70%
|
(10)
N/A
|
8
N/A
|
(2)
N/A
|
(8)
-341%
|
(0)
+97%
|
(8)
-3 132%
|
(0)
+99%
|
3
N/A
|
(1)
N/A
|
0
N/A
|
1
+504%
|
0
-65%
|
(1)
N/A
|
(2)
-141%
|
(1)
+30%
|
2
N/A
|
(0)
N/A
|
(3)
-1 147%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(1)
-55%
|
(2)
-14%
|
(2)
-25%
|
(2)
-9%
|
(2)
+0%
|
(2)
+6%
|
(4)
-121%
|
(11)
-169%
|
(14)
-22%
|
(9)
+37%
|
(6)
+32%
|
(9)
-42%
|
(7)
+19%
|
(11)
-55%
|
(11)
-3%
|
(7)
+41%
|
(3)
+61%
|
(2)
+19%
|
4
N/A
|
11
+173%
|
3
-72%
|
1
-67%
|
14
+1 307%
|
6
-54%
|
(7)
N/A
|
(15)
-137%
|
(24)
-53%
|
(17)
+29%
|
(14)
+15%
|
(4)
+69%
|
2
N/A
|
(1)
N/A
|
1
N/A
|
0
-99%
|
1
+13 107%
|
1
-17%
|
(1)
N/A
|
(2)
-154%
|
(3)
-18%
|
(2)
+33%
|
(1)
+66%
|
(2)
-157%
|
|