Earths Energy Ltd
ASX:EE1
Cash Flow Statement
Cash Flow Statement
Earths Energy Ltd
| 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
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Change in Working Capital |
0
|
(1)
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
| Cash from Operating Activities |
(1)
N/A
|
(2)
-300%
|
(1)
+35%
|
(1)
+49%
|
(2)
-110%
|
(1)
+36%
|
(1)
+2%
|
(1)
-7%
|
(1)
-25%
|
(1)
+5%
|
(1)
+8%
|
(1)
+27%
|
(1)
+22%
|
(1)
+4%
|
(1)
+12%
|
(1)
+2%
|
(1)
-11%
|
(1)
-20%
|
(1)
+0%
|
(0)
+35%
|
(0)
+56%
|
(1)
-310%
|
(1)
-57%
|
(1)
+6%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
0
|
(3)
|
(9)
|
(10)
|
(5)
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
|
| Other Items |
(3)
|
(3)
|
0
|
8
|
11
|
6
|
4
|
(1)
|
(3)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
|
| Cash from Investing Activities |
(3)
N/A
|
(3)
+3%
|
(2)
+29%
|
(1)
+63%
|
1
N/A
|
1
-17%
|
2
+94%
|
(2)
N/A
|
(3)
-60%
|
(1)
+69%
|
(0)
+59%
|
(0)
+55%
|
(0)
-19%
|
(0)
+7%
|
(0)
+25%
|
(0)
-42%
|
(0)
+52%
|
(0)
-86%
|
(0)
-54%
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(1)
-78%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||
| Net Issuance of Common Stock |
2
|
2
|
6
|
4
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
7
|
7
|
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)
|
|
| Other |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
|
| Cash from Financing Activities |
2
N/A
|
2
-10%
|
6
+158%
|
4
-35%
|
0
-94%
|
0
N/A
|
2
N/A
|
2
-5%
|
0
-100%
|
0
+1 492%
|
3
+2 242%
|
3
0%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
1
+0%
|
0
-100%
|
(0)
N/A
|
7
N/A
|
7
-4%
|
(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
|
|
| Net Change in Cash |
(2)
N/A
|
(3)
-110%
|
2
N/A
|
2
+36%
|
0
-87%
|
0
-19%
|
3
+1 242%
|
(1)
N/A
|
(4)
-470%
|
(2)
+52%
|
1
N/A
|
2
+38%
|
(1)
N/A
|
(1)
+5%
|
(1)
+15%
|
(1)
-7%
|
(1)
+5%
|
(0)
+64%
|
(0)
-36%
|
(0)
-39%
|
(0)
+69%
|
6
N/A
|
5
-18%
|
(2)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(2)
-293%
|
(4)
-80%
|
(10)
-148%
|
(11)
-16%
|
(6)
+50%
|
(3)
+48%
|
(2)
+45%
|
(1)
+19%
|
(1)
+5%
|
(1)
+8%
|
(1)
+27%
|
(1)
+22%
|
(1)
+4%
|
(1)
+12%
|
(1)
+2%
|
(1)
-11%
|
(1)
-20%
|
(1)
+0%
|
(0)
+35%
|
(0)
+56%
|
(1)
-310%
|
(2)
-97%
|
(2)
-6%
|
|