Comet Ridge Ltd
ASX:COI
Cash Flow Statement
Cash Flow Statement
Comet Ridge 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
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
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
|
|
| 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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Change in Working Capital |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
4
|
4
|
1
|
1
|
1
|
0
|
3
|
3
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Operating Activities |
(2)
N/A
|
(3)
-43%
|
(2)
+26%
|
(1)
+37%
|
(2)
-72%
|
(3)
-53%
|
(3)
-2%
|
(3)
+14%
|
1
N/A
|
2
+65%
|
(1)
N/A
|
(2)
-108%
|
(1)
+49%
|
(1)
-15%
|
1
N/A
|
1
+78%
|
(1)
N/A
|
(1)
+9%
|
(2)
-35%
|
(2)
+2%
|
(1)
+21%
|
(2)
-94%
|
(2)
+32%
|
(1)
+57%
|
(2)
-232%
|
(3)
-35%
|
(2)
+28%
|
(1)
+37%
|
(2)
-35%
|
(3)
-58%
|
(3)
-7%
|
(3)
+12%
|
(4)
-29%
|
(4)
+1%
|
(4)
-12%
|
(5)
-12%
|
(4)
+13%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(7)
|
(8)
|
(5)
|
(2)
|
(1)
|
(3)
|
(10)
|
(12)
|
(5)
|
(6)
|
(6)
|
(6)
|
(9)
|
(9)
|
(9)
|
(9)
|
(6)
|
(3)
|
(3)
|
(1)
|
(2)
|
(4)
|
(5)
|
(6)
|
(13)
|
(19)
|
(17)
|
(9)
|
(2)
|
(5)
|
(20)
|
(20)
|
(7)
|
(6)
|
(6)
|
(14)
|
(16)
|
|
| Other Items |
(0)
|
3
|
4
|
1
|
(4)
|
(4)
|
(4)
|
(3)
|
6
|
10
|
6
|
2
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(0)
|
10
|
(0)
|
(0)
|
(0)
|
1
|
3
|
1
|
0
|
1
|
1
|
1
|
1
|
5
|
6
|
|
| Cash from Investing Activities |
(8)
N/A
|
(5)
+30%
|
(0)
+93%
|
(1)
-182%
|
(5)
-418%
|
(7)
-35%
|
(14)
-107%
|
(15)
-5%
|
1
N/A
|
4
+366%
|
0
-95%
|
(4)
N/A
|
(9)
-142%
|
(9)
-2%
|
(9)
+6%
|
(9)
-6%
|
(6)
+34%
|
(3)
+48%
|
(3)
+21%
|
(1)
+43%
|
(2)
-14%
|
(14)
-724%
|
(5)
+62%
|
4
N/A
|
(13)
N/A
|
(19)
-46%
|
(17)
+9%
|
(8)
+55%
|
1
N/A
|
(4)
N/A
|
(20)
-367%
|
(19)
+8%
|
(7)
+65%
|
(5)
+29%
|
(5)
+2%
|
(9)
-98%
|
(11)
-16%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
9
|
2
|
0
|
0
|
21
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
9
|
9
|
9
|
9
|
9
|
0
|
0
|
2
|
8
|
18
|
13
|
17
|
17
|
12
|
12
|
0
|
0
|
5
|
5
|
24
|
24
|
0
|
16
|
28
|
12
|
|
| 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
|
7
|
23
|
8
|
(8)
|
0
|
(1)
|
0
|
0
|
|
| Cash Paid for Dividends |
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
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(2)
|
(1)
|
|
| Cash from Financing Activities |
9
N/A
|
2
-81%
|
0
-93%
|
0
N/A
|
20
N/A
|
20
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
9
N/A
|
9
+0%
|
8
-5%
|
8
0%
|
9
+1%
|
9
0%
|
0
N/A
|
0
N/A
|
2
N/A
|
7
+206%
|
18
+138%
|
12
-29%
|
17
+33%
|
17
+1%
|
11
-33%
|
11
0%
|
(0)
N/A
|
(0)
+96%
|
11
N/A
|
28
+142%
|
31
+12%
|
15
-53%
|
(0)
N/A
|
14
N/A
|
25
+82%
|
11
-56%
|
|
| 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
|
|
| Net Change in Cash |
(1)
N/A
|
(6)
-950%
|
(2)
+66%
|
(2)
+18%
|
13
N/A
|
10
-25%
|
(17)
N/A
|
(17)
-1%
|
2
N/A
|
6
+175%
|
(1)
N/A
|
3
N/A
|
(2)
N/A
|
(2)
-51%
|
0
N/A
|
0
+37%
|
1
+111%
|
(4)
N/A
|
(4)
+5%
|
(1)
+84%
|
4
N/A
|
1
-71%
|
6
+327%
|
19
+253%
|
1
-93%
|
(11)
N/A
|
(8)
+23%
|
(9)
-11%
|
(1)
+87%
|
4
N/A
|
4
+1%
|
9
+127%
|
4
-54%
|
(9)
N/A
|
5
N/A
|
11
+124%
|
(3)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(9)
N/A
|
(11)
-16%
|
(7)
+39%
|
(4)
+46%
|
(3)
+9%
|
(6)
-95%
|
(13)
-106%
|
(14)
-10%
|
(4)
+71%
|
(4)
+14%
|
(7)
-104%
|
(8)
-10%
|
(10)
-27%
|
(11)
-3%
|
(8)
+22%
|
(8)
-1%
|
(8)
+9%
|
(4)
+41%
|
(4)
+6%
|
(3)
+27%
|
(3)
+4%
|
(6)
-109%
|
(7)
-12%
|
(7)
-3%
|
(15)
-113%
|
(22)
-45%
|
(19)
+11%
|
(10)
+47%
|
(4)
+58%
|
(8)
-94%
|
(24)
-180%
|
(23)
+4%
|
(11)
+51%
|
(9)
+16%
|
(10)
-4%
|
(19)
-91%
|
(20)
-9%
|
|