ENRG Elements Ltd
ASX:EEL
Cash Flow Statement
Cash Flow Statement
ENRG Elements 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 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
0
|
0
|
0
|
|
| Change in Working Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash from Operating Activities |
(2)
N/A
|
(2)
+1%
|
(2)
+8%
|
(2)
-16%
|
(2)
+1%
|
(1)
+40%
|
(1)
+28%
|
(1)
+20%
|
(0)
+39%
|
(1)
-93%
|
(2)
-120%
|
(3)
-37%
|
(3)
-20%
|
(3)
-6%
|
(2)
+35%
|
(1)
+53%
|
(1)
-14%
|
(1)
-31%
|
(2)
-60%
|
(4)
-56%
|
(3)
+7%
|
(2)
+35%
|
(2)
+17%
|
(2)
0%
|
(1)
+21%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||
| Capital Expenditures |
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Items |
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
1
|
2
|
2
|
0
|
2
|
3
|
1
|
0
|
|
| Cash from Investing Activities |
(4)
N/A
|
(4)
+2%
|
(3)
+17%
|
(2)
+30%
|
(2)
+11%
|
(1)
+38%
|
(0)
+70%
|
(0)
+26%
|
(0)
-16%
|
0
N/A
|
0
+383%
|
(0)
N/A
|
0
N/A
|
0
N/A
|
2
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
2
+271%
|
2
-27%
|
0
N/A
|
2
N/A
|
3
+67%
|
1
-60%
|
0
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||
| Net Issuance of Common Stock |
7
|
5
|
5
|
2
|
1
|
2
|
3
|
2
|
0
|
3
|
3
|
3
|
4
|
1
|
0
|
0
|
0
|
1
|
4
|
3
|
0
|
0
|
0
|
2
|
2
|
|
| Net Issuance of Debt |
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
|
|
| Other |
(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)
|
|
| Cash from Financing Activities |
6
N/A
|
5
-28%
|
5
+2%
|
3
-47%
|
2
-7%
|
2
+5%
|
3
+2%
|
2
-27%
|
0
N/A
|
3
N/A
|
3
+1%
|
3
-17%
|
3
+35%
|
1
-73%
|
0
-99%
|
0
N/A
|
0
N/A
|
1
N/A
|
4
+231%
|
3
-29%
|
0
-99%
|
(0)
N/A
|
(0)
+99%
|
2
N/A
|
2
0%
|
|
| 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
|
|
| Net Change in Cash |
1
N/A
|
(1)
N/A
|
0
N/A
|
(2)
N/A
|
(2)
+4%
|
0
N/A
|
1
+1 513%
|
1
-31%
|
(1)
N/A
|
2
N/A
|
2
-32%
|
(0)
N/A
|
0
N/A
|
(2)
N/A
|
(0)
+90%
|
1
N/A
|
(1)
N/A
|
0
N/A
|
4
+1 233%
|
1
-83%
|
(3)
N/A
|
(1)
+79%
|
1
N/A
|
1
+76%
|
1
-53%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||
| Free Cash Flow |
(6)
N/A
|
(5)
+13%
|
(4)
+16%
|
(4)
0%
|
(4)
+6%
|
(2)
+39%
|
(1)
+48%
|
(1)
+22%
|
(1)
+25%
|
(1)
-51%
|
(2)
-71%
|
(3)
-36%
|
(3)
-19%
|
(3)
-6%
|
(2)
+35%
|
(1)
+53%
|
(1)
-14%
|
(1)
-31%
|
(2)
-60%
|
(4)
-56%
|
(3)
+7%
|
(2)
+35%
|
(2)
+17%
|
(2)
0%
|
(1)
+21%
|
|