Carnarvon Energy Ltd
ASX:CVN
Cash Flow Statement
Cash Flow Statement
Carnarvon Energy 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
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
3
|
3
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
2
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(14)
|
(48)
|
(42)
|
(15)
|
(17)
|
(14)
|
(9)
|
(4)
|
(4)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
2
|
0
|
(2)
|
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
|
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
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
4
|
4
|
2
|
2
|
2
|
2
|
1
|
2
|
2
|
1
|
0
|
0
|
0
|
1
|
3
|
5
|
8
|
10
|
9
|
|
| Cash from Operating Activities |
(1)
N/A
|
(1)
+28%
|
(1)
-42%
|
(1)
+18%
|
(1)
+39%
|
(1)
+24%
|
(1)
+4%
|
(1)
-106%
|
(1)
+25%
|
4
N/A
|
39
+986%
|
75
+92%
|
33
-56%
|
10
-69%
|
32
+220%
|
32
-1%
|
23
-27%
|
16
-32%
|
11
-30%
|
2
-86%
|
1
-17%
|
4
+212%
|
10
+138%
|
10
+1%
|
(2)
N/A
|
(4)
-95%
|
(2)
+36%
|
(6)
-180%
|
(5)
+20%
|
(4)
+14%
|
(4)
+15%
|
(2)
+34%
|
(5)
-85%
|
(7)
-49%
|
(5)
+31%
|
(3)
+28%
|
(5)
-45%
|
(6)
-25%
|
(6)
+7%
|
(7)
-26%
|
(5)
+35%
|
(1)
+89%
|
1
N/A
|
5
+307%
|
6
+17%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
(1)
|
(2)
|
(1)
|
(0)
|
(0)
|
(3)
|
(5)
|
(7)
|
(13)
|
(18)
|
(21)
|
(36)
|
(41)
|
(35)
|
(36)
|
(35)
|
(31)
|
(20)
|
(14)
|
(13)
|
(9)
|
(13)
|
(18)
|
(20)
|
(13)
|
(13)
|
(37)
|
(28)
|
(3)
|
(7)
|
(22)
|
(38)
|
(53)
|
(37)
|
(10)
|
(10)
|
(19)
|
(38)
|
(34)
|
(14)
|
(5)
|
(3)
|
(3)
|
(3)
|
|
| Other Items |
1
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
0
|
(0)
|
(3)
|
0
|
(0)
|
0
|
2
|
0
|
0
|
0
|
0
|
(1)
|
4
|
5
|
(0)
|
(2)
|
57
|
59
|
1
|
1
|
0
|
0
|
0
|
0
|
3
|
4
|
2
|
1
|
0
|
(5)
|
(14)
|
(9)
|
(0)
|
86
|
87
|
1
|
0
|
|
| Cash from Investing Activities |
(1)
N/A
|
(1)
-39%
|
(2)
-95%
|
(1)
+44%
|
0
N/A
|
0
-79%
|
(2)
N/A
|
(5)
-111%
|
(7)
-50%
|
(13)
-82%
|
(21)
-57%
|
(25)
-18%
|
(36)
-48%
|
(41)
-14%
|
(33)
+20%
|
(34)
-3%
|
(35)
-3%
|
(31)
+12%
|
(19)
+37%
|
(15)
+22%
|
(9)
+39%
|
(4)
+54%
|
(13)
-222%
|
(20)
-47%
|
37
N/A
|
45
+23%
|
(12)
N/A
|
(35)
-192%
|
(28)
+22%
|
(3)
+90%
|
(7)
-140%
|
(22)
-237%
|
(35)
-62%
|
(49)
-38%
|
(35)
+29%
|
(9)
+73%
|
(9)
-2%
|
(24)
-153%
|
(53)
-119%
|
(43)
+17%
|
(14)
+68%
|
80
N/A
|
84
+4%
|
(2)
N/A
|
(3)
-39%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
2
|
1
|
3
|
2
|
0
|
1
|
5
|
8
|
16
|
13
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
19
|
19
|
3
|
0
|
(3)
|
0
|
0
|
2
|
2
|
0
|
0
|
19
|
20
|
48
|
126
|
79
|
1
|
1
|
1
|
69
|
68
|
0
|
0
|
1
|
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
|
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)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
(1)
|
0
|
1
|
0
|
(1)
|
34
|
36
|
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 |
2
N/A
|
1
-47%
|
3
+226%
|
2
-30%
|
0
N/A
|
1
N/A
|
4
+529%
|
7
+59%
|
15
+117%
|
12
-18%
|
1
-89%
|
1
-38%
|
1
+39%
|
1
+2%
|
0
-91%
|
1
+480%
|
0
N/A
|
(1)
N/A
|
0
N/A
|
19
N/A
|
19
-3%
|
3
-87%
|
34
+1 232%
|
32
-3%
|
0
-100%
|
(2)
N/A
|
2
N/A
|
2
-10%
|
0
N/A
|
0
N/A
|
19
N/A
|
20
+3%
|
48
+146%
|
126
+162%
|
79
-38%
|
0
-100%
|
0
-1%
|
1
+105%
|
68
+8 710%
|
68
-1%
|
(0)
N/A
|
0
N/A
|
0
+705%
|
0
-61%
|
(0)
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
11
|
5
|
(8)
|
(0)
|
1
|
(4)
|
(3)
|
0
|
(0)
|
2
|
1
|
0
|
1
|
13
|
17
|
3
|
(0)
|
(2)
|
(4)
|
2
|
5
|
2
|
0
|
1
|
(1)
|
(1)
|
1
|
4
|
4
|
1
|
(2)
|
(1)
|
8
|
4
|
|
| Net Change in Cash |
(0)
N/A
|
(1)
-664%
|
0
N/A
|
0
+6%
|
(0)
N/A
|
0
N/A
|
2
+493%
|
1
-34%
|
7
+564%
|
3
-63%
|
19
+639%
|
62
+220%
|
3
-95%
|
(38)
N/A
|
(1)
+98%
|
(0)
+92%
|
(15)
-21 986%
|
(18)
-18%
|
(8)
+58%
|
6
N/A
|
12
+121%
|
4
-69%
|
30
+681%
|
23
-22%
|
48
+105%
|
57
+19%
|
(9)
N/A
|
(40)
-323%
|
(35)
+13%
|
(11)
+67%
|
11
N/A
|
(0)
N/A
|
10
N/A
|
71
+588%
|
40
-44%
|
(13)
N/A
|
(15)
-14%
|
(29)
-88%
|
14
N/A
|
21
+48%
|
(17)
N/A
|
78
N/A
|
84
+8%
|
11
-87%
|
7
-41%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(3)
N/A
|
(2)
+47%
|
(3)
-65%
|
(2)
+23%
|
(1)
+68%
|
(1)
+7%
|
(3)
-391%
|
(7)
-93%
|
(8)
-23%
|
(10)
-19%
|
21
N/A
|
54
+150%
|
(3)
N/A
|
(31)
-845%
|
(3)
+91%
|
(4)
-46%
|
(11)
-181%
|
(15)
-30%
|
(8)
+43%
|
(13)
-52%
|
(12)
+8%
|
(5)
+56%
|
(4)
+29%
|
(8)
-117%
|
(22)
-171%
|
(17)
+23%
|
(15)
+7%
|
(43)
-176%
|
(33)
+23%
|
(7)
+78%
|
(10)
-43%
|
(24)
-139%
|
(43)
-75%
|
(60)
-40%
|
(42)
+30%
|
(14)
+67%
|
(14)
-5%
|
(25)
-74%
|
(44)
-75%
|
(41)
+6%
|
(18)
+56%
|
(6)
+68%
|
(2)
+66%
|
2
N/A
|
3
+75%
|
|