Cokal Ltd
ASX:CKA
Cash Flow Statement
Cash Flow Statement
Cokal 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 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
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)
|
(1)
|
(2)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
|
| Change in Working Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(3)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Operating Activities |
(1)
N/A
|
(1)
-2%
|
(0)
+23%
|
(0)
+6%
|
(2)
-280%
|
(0)
+75%
|
(0)
+24%
|
(0)
+77%
|
(0)
-14%
|
(0)
N/A
|
(1)
-625%
|
(1)
-43%
|
(0)
+43%
|
(0)
+11%
|
(1)
-55%
|
(1)
+2%
|
(2)
-211%
|
(4)
-109%
|
(4)
+4%
|
(5)
-34%
|
(5)
-1%
|
(5)
+2%
|
(6)
-16%
|
(5)
+17%
|
(6)
-9%
|
(5)
+14%
|
(2)
+58%
|
(2)
+6%
|
(2)
+5%
|
(3)
-53%
|
(4)
-36%
|
(3)
+15%
|
(3)
+8%
|
(1)
+64%
|
(2)
-75%
|
(2)
-1%
|
(2)
+7%
|
(6)
-232%
|
(8)
-45%
|
(4)
+57%
|
(6)
-59%
|
(5)
+10%
|
(1)
+82%
|
1
N/A
|
(2)
N/A
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(15)
|
(26)
|
(15)
|
(15)
|
(24)
|
(17)
|
(7)
|
(6)
|
(4)
|
(2)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(4)
|
(6)
|
(8)
|
(6)
|
(4)
|
(5)
|
(4)
|
|
| Other Items |
(0)
|
2
|
(0)
|
(1)
|
1
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(15)
|
(15)
|
14
|
14
|
1
|
(0)
|
(0)
|
(0)
|
1
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
|
| Cash from Investing Activities |
(0)
N/A
|
2
N/A
|
(0)
N/A
|
(1)
-106%
|
1
N/A
|
0
-88%
|
0
-73%
|
(0)
N/A
|
(0)
-33%
|
0
N/A
|
(0)
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(15)
N/A
|
(41)
-180%
|
(30)
+26%
|
(1)
+95%
|
(9)
-563%
|
(16)
-70%
|
(7)
+58%
|
(6)
+11%
|
(4)
+32%
|
(0)
+90%
|
1
N/A
|
0
-95%
|
0
+372%
|
0
+73%
|
0
-59%
|
(0)
N/A
|
(0)
+13%
|
(0)
-243%
|
(0)
-2 179%
|
(0)
-9%
|
(0)
-71%
|
(2)
-293%
|
(4)
-151%
|
(6)
-53%
|
(8)
-24%
|
(6)
+17%
|
(5)
+22%
|
(6)
-26%
|
(4)
+37%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
0
|
0
|
0
|
2
|
21
|
32
|
35
|
32
|
10
|
0
|
9
|
9
|
0
|
2
|
0
|
0
|
1
|
1
|
1
|
2
|
1
|
2
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
11
|
11
|
0
|
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
|
0
|
0
|
3
|
6
|
10
|
7
|
1
|
0
|
0
|
0
|
2
|
2
|
2
|
1
|
(0)
|
(0)
|
0
|
2
|
7
|
12
|
9
|
4
|
1
|
5
|
5
|
6
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
(1)
|
(1)
|
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
|
(1)
N/A
|
(1)
-5%
|
(0)
+96%
|
0
N/A
|
0
N/A
|
0
-4%
|
0
-37%
|
0
+12%
|
2
+1 047%
|
2
-6%
|
0
N/A
|
0
N/A
|
0
N/A
|
2
N/A
|
20
+866%
|
31
+54%
|
35
+13%
|
32
-7%
|
10
-68%
|
0
N/A
|
11
N/A
|
15
+36%
|
10
-31%
|
9
-12%
|
3
-68%
|
0
N/A
|
1
N/A
|
1
+4%
|
2
+84%
|
4
+68%
|
3
-11%
|
3
-5%
|
3
-5%
|
3
-7%
|
0
-89%
|
2
+396%
|
8
+398%
|
13
+63%
|
9
-25%
|
14
+52%
|
11
-21%
|
5
-56%
|
5
+0%
|
6
+14%
|
|
| 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
|
1
|
(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 |
(1)
N/A
|
1
N/A
|
(2)
N/A
|
(1)
+32%
|
(0)
+62%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
2
+2 900%
|
1
-33%
|
(1)
N/A
|
(0)
+54%
|
(0)
+11%
|
1
N/A
|
20
+1 266%
|
14
-27%
|
(10)
N/A
|
(2)
+81%
|
4
N/A
|
(15)
N/A
|
(11)
+27%
|
2
N/A
|
(0)
N/A
|
(1)
-320%
|
(3)
-200%
|
(1)
+49%
|
(1)
+47%
|
(0)
+37%
|
(0)
+33%
|
(0)
+96%
|
0
N/A
|
0
+683%
|
2
+1 564%
|
1
-65%
|
(2)
N/A
|
(1)
+66%
|
0
N/A
|
0
-41%
|
(0)
N/A
|
1
N/A
|
(0)
N/A
|
(1)
-1 339%
|
0
N/A
|
0
-11%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(1)
-2%
|
(0)
+23%
|
(0)
+6%
|
(2)
-280%
|
(0)
+75%
|
(0)
+24%
|
(0)
+77%
|
(0)
-14%
|
(0)
N/A
|
(1)
-675%
|
(1)
-40%
|
(0)
+46%
|
(0)
+11%
|
(1)
-55%
|
(1)
-5%
|
(17)
-2 340%
|
(30)
-80%
|
(19)
+35%
|
(21)
-6%
|
(29)
-42%
|
(22)
+24%
|
(13)
+42%
|
(11)
+14%
|
(10)
+13%
|
(6)
+33%
|
(3)
+57%
|
(2)
+25%
|
(2)
+14%
|
(3)
-53%
|
(4)
-36%
|
(3)
+15%
|
(3)
+8%
|
(1)
+64%
|
(2)
-94%
|
(2)
-2%
|
(2)
-1%
|
(7)
-243%
|
(12)
-67%
|
(10)
+22%
|
(13)
-37%
|
(11)
+14%
|
(5)
+57%
|
(4)
+21%
|
(6)
-41%
|
|