De Grey Mining Ltd
ASX:DEG
Cash Flow Statement
Cash Flow Statement
De Grey Mining Ltd
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||
| Stock-Based Compensation |
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
|
1
|
1
|
1
|
0
|
1
|
0
|
1
|
2
|
2
|
2
|
3
|
3
|
3
|
4
|
|
| 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)
|
|
| Change in Working Capital |
0
|
0
|
0
|
0
|
0
|
(7)
|
(5)
|
(4)
|
(4)
|
(3)
|
(2)
|
(0)
|
1
|
0
|
(1)
|
(2)
|
(0)
|
(0)
|
(2)
|
(2)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(3)
|
(5)
|
(7)
|
(7)
|
(3)
|
0
|
(0)
|
1
|
1
|
1
|
1
|
4
|
6
|
12
|
23
|
|
| Cash from Operating Activities |
(1)
N/A
|
(1)
-45%
|
(2)
-14%
|
(1)
+20%
|
(1)
+15%
|
(9)
-676%
|
(6)
+27%
|
(5)
+14%
|
(5)
+11%
|
(4)
+27%
|
(3)
+28%
|
(2)
+41%
|
(0)
+69%
|
(1)
-77%
|
(2)
-180%
|
(3)
-14%
|
(1)
+53%
|
(1)
-14%
|
(4)
-148%
|
(3)
+28%
|
(0)
+86%
|
(0)
+3%
|
(1)
-115%
|
(1)
+26%
|
(1)
+4%
|
(2)
-233%
|
(3)
-65%
|
(5)
-54%
|
(7)
-53%
|
(9)
-32%
|
(9)
-1%
|
(5)
+43%
|
(2)
+63%
|
(3)
-41%
|
(4)
-47%
|
(7)
-70%
|
(6)
+10%
|
(8)
-20%
|
(13)
-66%
|
(13)
-6%
|
(12)
+14%
|
(4)
+62%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(4)
|
(6)
|
(7)
|
(6)
|
(4)
|
2
|
(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)
|
(7)
|
(16)
|
(35)
|
(57)
|
(95)
|
(121)
|
(98)
|
(72)
|
(86)
|
(108)
|
(135)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
1
|
1
|
0
|
(1)
|
0
|
1
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(2)
|
(2)
|
(1)
|
(10)
|
(10)
|
(0)
|
0
|
0
|
0
|
0
|
(10)
|
0
|
(181)
|
(756)
|
|
| Cash from Investing Activities |
(4)
N/A
|
(6)
-77%
|
(7)
-3%
|
(6)
+16%
|
(4)
+21%
|
2
N/A
|
0
-95%
|
0
+20%
|
3
+2 075%
|
3
N/A
|
1
-74%
|
1
+106%
|
0
N/A
|
(1)
N/A
|
(0)
+97%
|
0
N/A
|
0
-96%
|
(0)
N/A
|
(0)
+96%
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-7 956%
|
(0)
-50%
|
(1)
-93%
|
(2)
-197%
|
(3)
-8%
|
(1)
+66%
|
(17)
-1 732%
|
(26)
-59%
|
(35)
-33%
|
(57)
-63%
|
(95)
-65%
|
(121)
-29%
|
(98)
+19%
|
(82)
+17%
|
(96)
-17%
|
(288)
-200%
|
(890)
-209%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
7
|
11
|
8
|
10
|
7
|
4
|
8
|
3
|
0
|
1
|
1
|
0
|
0
|
1
|
1
|
0
|
2
|
3
|
2
|
2
|
1
|
0
|
0
|
2
|
2
|
2
|
3
|
11
|
10
|
12
|
11
|
27
|
59
|
140
|
109
|
126
|
126
|
150
|
149
|
301
|
901
|
600
|
|
| 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)
|
(1)
|
(1)
|
(1)
|
|
| 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)
|
(2)
|
(4)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(10)
|
(26)
|
(16)
|
|
| Cash from Financing Activities |
7
N/A
|
10
+55%
|
8
-23%
|
9
+18%
|
6
-29%
|
4
-34%
|
7
+74%
|
3
-57%
|
0
-94%
|
1
+415%
|
1
-19%
|
0
N/A
|
0
N/A
|
1
N/A
|
1
N/A
|
0
N/A
|
2
N/A
|
2
+7%
|
1
-44%
|
2
+38%
|
1
-65%
|
0
N/A
|
0
N/A
|
2
+1 701%
|
2
-6%
|
2
+3%
|
3
+108%
|
11
+228%
|
10
-9%
|
11
+17%
|
11
-8%
|
24
+132%
|
55
+126%
|
134
+142%
|
104
-22%
|
121
+16%
|
120
0%
|
145
+20%
|
144
-1%
|
291
+102%
|
874
+201%
|
583
-33%
|
|
| 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
|
|
| Net Change in Cash |
2
N/A
|
2
+20%
|
(0)
N/A
|
2
N/A
|
1
-56%
|
(2)
N/A
|
1
N/A
|
(2)
N/A
|
(2)
+5%
|
0
N/A
|
(1)
N/A
|
(0)
+90%
|
(0)
-370%
|
(0)
+43%
|
(1)
-278%
|
(2)
-108%
|
1
N/A
|
1
-50%
|
(2)
N/A
|
(1)
+68%
|
0
N/A
|
(0)
N/A
|
(0)
+6%
|
1
N/A
|
1
-32%
|
(1)
N/A
|
(0)
+64%
|
5
N/A
|
0
-97%
|
(1)
N/A
|
0
N/A
|
2
+1 200%
|
27
+998%
|
96
+258%
|
43
-55%
|
19
-55%
|
(7)
N/A
|
39
N/A
|
49
+28%
|
181
+268%
|
574
+217%
|
(312)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(5)
N/A
|
(8)
-70%
|
(8)
-5%
|
(7)
+17%
|
(5)
+20%
|
(6)
-18%
|
(6)
N/A
|
(6)
+14%
|
(5)
+10%
|
(4)
+26%
|
(3)
+31%
|
(2)
+41%
|
(0)
+69%
|
(1)
-79%
|
(2)
-179%
|
(3)
-14%
|
(1)
+53%
|
(1)
-14%
|
(4)
-147%
|
(3)
+28%
|
(0)
+86%
|
(0)
+3%
|
(1)
-115%
|
(1)
+26%
|
(1)
+3%
|
(2)
-283%
|
(3)
-44%
|
(5)
-66%
|
(8)
-55%
|
(10)
-24%
|
(10)
+0%
|
(12)
-26%
|
(18)
-50%
|
(38)
-105%
|
(61)
-64%
|
(101)
-65%
|
(128)
-26%
|
(106)
+17%
|
(84)
+20%
|
(100)
-18%
|
(119)
-20%
|
(139)
-16%
|
|