Constellation Technologies Ltd
ASX:CT1
Cash Flow Statement
Cash Flow Statement
Constellation Technologies Ltd
| Jun-2002 | Dec-2002 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
|
| Cash Interest Paid |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(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
|
(4)
|
(3)
|
(3)
|
(5)
|
(4)
|
(5)
|
(7)
|
(10)
|
(9)
|
(4)
|
(3)
|
(2)
|
(2)
|
(1)
|
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 |
8
N/A
|
5
-33%
|
4
-24%
|
(3)
N/A
|
(6)
-132%
|
(8)
-20%
|
(10)
-34%
|
(9)
+12%
|
(8)
+5%
|
(8)
+10%
|
(11)
-38%
|
(16)
-55%
|
(15)
+9%
|
(8)
+48%
|
(4)
+46%
|
(3)
+30%
|
(2)
+22%
|
(2)
+5%
|
(3)
-29%
|
(3)
0%
|
(2)
+37%
|
(1)
+29%
|
(1)
-6%
|
(1)
+4%
|
(1)
+33%
|
(1)
+2%
|
(1)
-10%
|
(1)
+10%
|
(1)
+33%
|
(1)
-144%
|
(2)
-74%
|
(2)
-2%
|
(3)
-11%
|
(2)
+12%
|
(1)
+46%
|
(1)
+48%
|
(2)
-191%
|
(3)
-62%
|
(3)
+10%
|
(3)
+2%
|
(2)
+24%
|
(0)
+87%
|
1
N/A
|
(0)
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(3)
|
0
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(1)
|
(0)
|
(0)
|
(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)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
0
|
(0)
|
0
|
0
|
0
|
0
|
5
|
6
|
9
|
12
|
1
|
(0)
|
3
|
(0)
|
2
|
2
|
3
|
6
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
0
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
|
| Cash from Investing Activities |
(3)
N/A
|
(0)
+99%
|
(1)
-2 100%
|
(1)
-21%
|
(2)
-19%
|
(3)
-94%
|
2
N/A
|
5
+194%
|
8
+54%
|
12
+44%
|
1
-89%
|
(0)
N/A
|
3
N/A
|
(0)
N/A
|
2
N/A
|
2
-3%
|
3
+85%
|
5
+82%
|
3
-52%
|
(1)
N/A
|
(0)
+66%
|
(0)
+40%
|
0
N/A
|
0
N/A
|
0
N/A
|
2
N/A
|
2
+0%
|
0
N/A
|
(1)
N/A
|
(0)
+2%
|
0
N/A
|
(0)
N/A
|
(0)
-46%
|
(0)
+1%
|
(0)
+84%
|
0
N/A
|
(0)
N/A
|
(1)
-1 169%
|
(1)
-28%
|
(0)
+72%
|
0
N/A
|
(0)
N/A
|
(0)
-186%
|
(0)
-1 543%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
1
|
1
|
0
|
0
|
10
|
12
|
3
|
9
|
16
|
12
|
5
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
1
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
3
|
4
|
3
|
1
|
1
|
1
|
4
|
7
|
3
|
2
|
1
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(0)
|
(1)
|
(1)
|
(1)
|
1
|
7
|
7
|
(7)
|
(6)
|
(4)
|
(5)
|
(1)
|
1
|
0
|
(1)
|
1
|
1
|
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
|
|
| 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)
|
1
|
0
|
(1)
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(0)
N/A
|
(1)
-394%
|
(1)
-11%
|
0
N/A
|
2
+3 975%
|
8
+366%
|
7
-7%
|
3
-57%
|
7
+121%
|
(1)
N/A
|
4
N/A
|
15
+243%
|
12
-15%
|
6
-54%
|
(1)
N/A
|
1
N/A
|
1
+9%
|
1
-35%
|
1
-7%
|
0
-83%
|
0
+36%
|
1
+413%
|
2
+151%
|
1
-27%
|
0
-84%
|
0
+87%
|
0
-13%
|
(0)
N/A
|
(1)
-28%
|
3
N/A
|
4
+49%
|
3
-32%
|
1
-48%
|
1
-57%
|
1
+40%
|
4
+396%
|
6
+52%
|
4
-36%
|
2
-59%
|
0
-99%
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| 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)
|
0
|
|
| Net Change in Cash |
4
N/A
|
4
+4%
|
2
-55%
|
(4)
N/A
|
(6)
-56%
|
(3)
+52%
|
(1)
+61%
|
(0)
+65%
|
7
N/A
|
4
-45%
|
(5)
N/A
|
(2)
+56%
|
0
N/A
|
(2)
N/A
|
(4)
-86%
|
(0)
+90%
|
2
N/A
|
4
+112%
|
0
-96%
|
(3)
N/A
|
(2)
+45%
|
(1)
+66%
|
1
N/A
|
0
-77%
|
(1)
N/A
|
2
N/A
|
2
-1%
|
(1)
N/A
|
(2)
-41%
|
1
N/A
|
2
+92%
|
0
-82%
|
(1)
N/A
|
(2)
-36%
|
(0)
+76%
|
4
N/A
|
4
+23%
|
0
-91%
|
(2)
N/A
|
(3)
-60%
|
(2)
+29%
|
(0)
+84%
|
1
N/A
|
(0)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
4
N/A
|
5
+23%
|
3
-48%
|
(4)
N/A
|
(8)
-94%
|
(11)
-34%
|
(13)
-17%
|
(10)
+25%
|
(9)
+9%
|
(8)
+11%
|
(11)
-37%
|
(17)
-56%
|
(15)
+10%
|
(8)
+48%
|
(4)
+46%
|
(3)
+30%
|
(2)
+22%
|
(3)
-14%
|
(4)
-43%
|
(3)
+9%
|
(2)
+42%
|
(1)
+30%
|
(1)
+3%
|
(1)
+4%
|
(1)
+33%
|
(1)
+2%
|
(1)
-10%
|
(1)
+10%
|
(1)
+33%
|
(1)
-144%
|
(2)
-75%
|
(2)
-2%
|
(3)
-11%
|
(2)
+12%
|
(1)
+46%
|
(1)
+48%
|
(2)
-195%
|
(3)
-66%
|
(3)
+11%
|
(3)
+5%
|
(2)
+23%
|
(0)
+87%
|
1
N/A
|
(0)
N/A
|
|