Cauldron Energy Ltd
ASX:CXU
Cash Flow Statement
Cash Flow Statement
Cauldron Energy 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
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(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)
|
|
| Change in Working Capital |
(2)
|
(3)
|
(4)
|
(4)
|
(2)
|
(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
|
|
| Cash from Operating Activities |
(3)
N/A
|
(4)
-46%
|
(5)
-25%
|
(5)
+1%
|
(4)
+21%
|
(3)
+21%
|
(4)
-31%
|
(3)
+24%
|
(3)
-2%
|
(3)
+5%
|
(2)
+16%
|
(2)
+4%
|
(2)
+4%
|
(2)
+23%
|
(2)
-2%
|
(2)
+5%
|
(2)
-47%
|
(3)
-28%
|
(1)
+52%
|
(1)
+24%
|
(2)
-44%
|
(2)
+8%
|
(1)
+5%
|
(2)
-14%
|
(1)
+47%
|
(0)
+55%
|
(1)
-102%
|
(1)
+3%
|
(1)
-58%
|
(2)
-103%
|
(3)
-13%
|
(2)
+23%
|
(2)
+3%
|
(2)
-5%
|
(3)
-41%
|
(6)
-103%
|
(5)
+16%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(4)
|
(4)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(2)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
|
| Other Items |
0
|
0
|
(0)
|
(2)
|
(1)
|
0
|
(3)
|
(1)
|
0
|
5
|
6
|
1
|
1
|
0
|
(0)
|
0
|
1
|
3
|
2
|
(0)
|
0
|
1
|
1
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
0
N/A
|
(0)
N/A
|
(0)
-1 233%
|
(2)
-305%
|
(1)
+38%
|
0
N/A
|
(3)
N/A
|
(5)
-98%
|
(3)
+37%
|
3
N/A
|
4
+45%
|
(1)
N/A
|
(3)
-136%
|
(3)
-22%
|
(2)
+32%
|
(4)
-74%
|
(4)
0%
|
(0)
+89%
|
(1)
-154%
|
(2)
-87%
|
(1)
+47%
|
0
N/A
|
0
-49%
|
(0)
N/A
|
(1)
-191%
|
(1)
-55%
|
(0)
+95%
|
(0)
-423%
|
(0)
-79%
|
1
N/A
|
1
-1%
|
(0)
N/A
|
(0)
-93%
|
0
N/A
|
(0)
N/A
|
(0)
-496%
|
0
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
3
|
6
|
7
|
1
|
0
|
3
|
3
|
0
|
0
|
1
|
1
|
2
|
2
|
1
|
3
|
8
|
6
|
3
|
4
|
5
|
3
|
(3)
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
1
|
2
|
3
|
2
|
2
|
4
|
7
|
6
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
2
|
2
|
4
|
9
|
0
|
2
|
0
|
0
|
0
|
0
|
2
|
3
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other |
(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
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
|
| Cash from Financing Activities |
2
N/A
|
6
+140%
|
6
+13%
|
3
-55%
|
2
-14%
|
7
+173%
|
11
+69%
|
5
-55%
|
2
-58%
|
3
+24%
|
1
-74%
|
2
+183%
|
2
+2%
|
3
+28%
|
5
+115%
|
8
+45%
|
5
-32%
|
3
-52%
|
4
+59%
|
5
+21%
|
3
-37%
|
(3)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
1
-3%
|
2
+124%
|
2
+2%
|
1
-30%
|
2
+63%
|
3
+81%
|
3
-21%
|
1
-45%
|
4
+196%
|
6
+52%
|
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)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
(0)
N/A
|
2
N/A
|
1
-32%
|
(3)
N/A
|
(2)
+35%
|
4
N/A
|
5
+22%
|
(3)
N/A
|
(4)
-32%
|
2
N/A
|
2
-13%
|
(1)
N/A
|
(3)
-95%
|
(2)
+18%
|
2
N/A
|
3
+58%
|
(1)
N/A
|
(1)
-34%
|
2
N/A
|
2
+19%
|
0
-74%
|
(4)
N/A
|
(1)
+69%
|
(2)
-36%
|
(1)
+22%
|
(1)
+63%
|
(0)
+75%
|
1
N/A
|
(0)
N/A
|
(1)
-2 294%
|
(0)
+72%
|
1
N/A
|
1
-54%
|
(1)
N/A
|
1
N/A
|
0
-98%
|
0
+1 602%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(3)
N/A
|
(4)
-46%
|
(5)
-25%
|
(5)
+1%
|
(4)
+21%
|
(3)
+21%
|
(4)
-31%
|
(7)
-79%
|
(6)
+7%
|
(5)
+26%
|
(4)
+9%
|
(4)
+9%
|
(5)
-30%
|
(5)
0%
|
(4)
+28%
|
(6)
-46%
|
(7)
-25%
|
(6)
+13%
|
(4)
+31%
|
(3)
+32%
|
(3)
-3%
|
(3)
+11%
|
(2)
+20%
|
(2)
+0%
|
(1)
+30%
|
(1)
+35%
|
(1)
-20%
|
(1)
-17%
|
(2)
-48%
|
(3)
-43%
|
(3)
-2%
|
(2)
+23%
|
(2)
+3%
|
(2)
-5%
|
(3)
-43%
|
(6)
-102%
|
(5)
+16%
|
|