Danakali Ltd
ASX:DNK
Cash Flow Statement
Cash Flow Statement
Danakali Ltd
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Net Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
134
|
133
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(139)
|
(140)
|
|
| Change in Working Capital |
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(5)
|
(6)
|
(11)
|
(9)
|
(5)
|
(4)
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
2
|
|
| Cash from Operating Activities |
(1)
N/A
|
(1)
-37%
|
(1)
+11%
|
(1)
+2%
|
(1)
-15%
|
(1)
-31%
|
(1)
-57%
|
(2)
-5%
|
(1)
+43%
|
(1)
+16%
|
(1)
-64%
|
(2)
-48%
|
(4)
-149%
|
(6)
-30%
|
(7)
-24%
|
(12)
-69%
|
(11)
+12%
|
(6)
+43%
|
(5)
+15%
|
(0)
+97%
|
(1)
-645%
|
(2)
-79%
|
(2)
-11%
|
(2)
+32%
|
(1)
+23%
|
(1)
+1%
|
(2)
-47%
|
(3)
-85%
|
(3)
+7%
|
(3)
+21%
|
(3)
-17%
|
(3)
+3%
|
(3)
-2%
|
0
N/A
|
(3)
N/A
|
0
N/A
|
(5)
N/A
|
(5)
+1%
|
(5)
+2%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(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
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(9)
|
(10)
|
(6)
|
(3)
|
(5)
|
(8)
|
(7)
|
(6)
|
(5)
|
(4)
|
(16)
|
(18)
|
(6)
|
(5)
|
(6)
|
(3)
|
155
|
183
|
31
|
|
| Cash from Investing Activities |
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
N/A
|
0
N/A
|
0
-73%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-1 200%
|
(0)
N/A
|
(0)
+8%
|
(0)
-33%
|
(0)
+38%
|
(0)
-120%
|
(0)
-32%
|
(0)
+55%
|
0
N/A
|
0
N/A
|
(4)
N/A
|
(9)
-141%
|
(10)
-11%
|
(6)
+37%
|
(3)
+53%
|
(5)
-75%
|
(8)
-49%
|
(7)
+3%
|
(6)
+14%
|
(5)
+23%
|
(4)
+11%
|
(16)
-273%
|
(18)
-7%
|
(6)
+68%
|
(5)
+15%
|
(6)
-18%
|
(3)
+44%
|
155
N/A
|
183
+18%
|
31
-83%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
1
|
1
|
2
|
3
|
1
|
1
|
3
|
4
|
12
|
12
|
18
|
20
|
5
|
0
|
0
|
2
|
10
|
8
|
6
|
13
|
21
|
14
|
5
|
4
|
0
|
32
|
0
|
0
|
20
|
21
|
0
|
0
|
0
|
(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
|
0
|
(54)
|
|
| Other |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
(0)
|
(3)
|
(3)
|
(1)
|
(2)
|
0
|
0
|
0
|
0
|
(100)
|
|
| Cash from Financing Activities |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
1
N/A
|
2
+146%
|
3
+25%
|
1
-80%
|
1
+39%
|
3
+227%
|
4
+41%
|
12
+211%
|
12
+6%
|
18
+43%
|
20
+12%
|
4
-81%
|
(1)
N/A
|
0
N/A
|
2
+825%
|
10
+428%
|
8
-19%
|
5
-33%
|
13
+142%
|
20
+55%
|
14
-31%
|
5
-62%
|
4
-26%
|
0
N/A
|
32
N/A
|
29
-10%
|
(3)
N/A
|
19
N/A
|
19
-1%
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(155)
-51 141%
|
|
| 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
|
(1)
|
(0)
|
(0)
|
(1)
|
2
|
1
|
(0)
|
0
|
(0)
|
(0)
|
|
| Net Change in Cash |
(1)
N/A
|
(1)
-42%
|
(1)
+10%
|
(1)
+2%
|
0
N/A
|
0
-81%
|
1
+833%
|
2
+79%
|
(0)
N/A
|
(0)
+83%
|
1
N/A
|
2
+40%
|
7
+281%
|
7
-8%
|
10
+58%
|
7
-28%
|
(7)
N/A
|
(7)
0%
|
(5)
+29%
|
(2)
+58%
|
(1)
+73%
|
(4)
-664%
|
(3)
+20%
|
8
N/A
|
13
+64%
|
5
-65%
|
(4)
N/A
|
(6)
-48%
|
(8)
-36%
|
24
N/A
|
10
-61%
|
(24)
N/A
|
10
N/A
|
16
+58%
|
(8)
N/A
|
(3)
+60%
|
150
N/A
|
178
+19%
|
(129)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(1)
-37%
|
(1)
+11%
|
(1)
+2%
|
(1)
-16%
|
(1)
-32%
|
(1)
-57%
|
(2)
-5%
|
(1)
+43%
|
(1)
+2%
|
(1)
-54%
|
(2)
-43%
|
(5)
-142%
|
(6)
-28%
|
(7)
-26%
|
(12)
-68%
|
(11)
+13%
|
(6)
+44%
|
(5)
+15%
|
(0)
+97%
|
(1)
-643%
|
(2)
-79%
|
(2)
-11%
|
(2)
+31%
|
(1)
+23%
|
(1)
0%
|
(2)
-47%
|
(3)
-83%
|
(3)
+7%
|
(3)
+21%
|
(3)
-17%
|
(3)
+3%
|
(3)
-2%
|
0
N/A
|
(3)
N/A
|
0
N/A
|
(5)
N/A
|
(5)
+1%
|
(5)
+2%
|
|