Emperor Energy Ltd
ASX:EMP
Cash Flow Statement
Cash Flow Statement
Emperor Energy Ltd
| Jun-2002 | Dec-2002 | Jun-2003 | Dec-2003 | 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 | 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
|
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 Taxes 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)
|
(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
|
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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Operating Activities |
(1)
N/A
|
(1)
-23%
|
(1)
+44%
|
0
N/A
|
0
-17%
|
(0)
N/A
|
(0)
-16%
|
(0)
+86%
|
(0)
-150%
|
(0)
-110%
|
(0)
-124%
|
(1)
-13%
|
(0)
+26%
|
(0)
-15%
|
(1)
-33%
|
(1)
+13%
|
(1)
+2%
|
(1)
-75%
|
(1)
-6%
|
(1)
-15%
|
(1)
-22%
|
(2)
-45%
|
(2)
-3%
|
(1)
+32%
|
(2)
-21%
|
(2)
-12%
|
(1)
+43%
|
(1)
+47%
|
(1)
-29%
|
(1)
-4%
|
(0)
+32%
|
(0)
+15%
|
(1)
-134%
|
(1)
+16%
|
(0)
+55%
|
(0)
+48%
|
(1)
-212%
|
(1)
-38%
|
(0)
+38%
|
(1)
-18%
|
(1)
-96%
|
(1)
-2%
|
(1)
+29%
|
(1)
+19%
|
(1)
+19%
|
(1)
-90%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(5)
|
(5)
|
(1)
|
(2)
|
(4)
|
(3)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
3
|
3
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(0)
|
1
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(1)
-933%
|
(1)
+1%
|
(0)
+89%
|
(0)
-30%
|
(0)
-54%
|
(0)
+45%
|
(0)
+73%
|
(0)
-200%
|
(5)
-5 444%
|
(5)
-4%
|
(1)
+87%
|
1
N/A
|
(2)
N/A
|
(3)
-105%
|
(1)
+77%
|
0
N/A
|
(0)
N/A
|
(1)
-331%
|
(0)
+14%
|
(0)
+10%
|
(0)
+47%
|
(0)
-18%
|
(1)
-180%
|
(1)
+33%
|
0
N/A
|
(0)
N/A
|
(0)
-14%
|
0
N/A
|
(0)
N/A
|
(1)
-1 057%
|
(1)
-8%
|
(1)
+11%
|
(1)
+9%
|
(0)
+32%
|
(0)
+47%
|
(0)
-55%
|
(1)
-142%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
0
|
0
|
0
|
1
|
1
|
1
|
6
|
7
|
2
|
5
|
4
|
1
|
2
|
1
|
2
|
2
|
0
|
0
|
1
|
1
|
1
|
2
|
0
|
0
|
0
|
1
|
1
|
2
|
1
|
2
|
3
|
1
|
0
|
1
|
4
|
|
| Net Issuance of Debt |
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
|
1
|
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
|
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)
|
|
| Cash from Financing Activities |
1
N/A
|
1
+18%
|
1
-44%
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
2
+781%
|
2
-5%
|
0
-93%
|
0
N/A
|
0
N/A
|
1
N/A
|
1
+90%
|
1
-47%
|
5
+959%
|
6
+14%
|
2
-69%
|
5
+137%
|
4
-20%
|
1
-65%
|
2
+43%
|
1
-19%
|
2
+38%
|
2
-10%
|
1
-43%
|
1
-23%
|
1
+29%
|
1
-24%
|
1
+71%
|
2
+22%
|
0
-82%
|
0
+29%
|
0
-58%
|
1
+303%
|
1
+107%
|
2
+35%
|
1
-47%
|
1
+55%
|
2
+69%
|
1
-57%
|
0
-62%
|
1
+95%
|
4
+398%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
0
N/A
|
0
N/A
|
0
N/A
|
0
+200%
|
0
+67%
|
(0)
N/A
|
(0)
-400%
|
(0)
+20%
|
0
N/A
|
1
+1 450%
|
1
-30%
|
(0)
N/A
|
(1)
-8%
|
(1)
-25%
|
(0)
+69%
|
0
N/A
|
(0)
N/A
|
(0)
-433%
|
0
N/A
|
0
+375%
|
4
+2 000%
|
0
-98%
|
(4)
N/A
|
(0)
+93%
|
(0)
+85%
|
0
N/A
|
0
+108%
|
0
-85%
|
(0)
N/A
|
0
N/A
|
0
-66%
|
0
+427%
|
0
-6%
|
(0)
N/A
|
(0)
+84%
|
(0)
-86%
|
0
N/A
|
0
+130%
|
1
+25%
|
(0)
N/A
|
(0)
+13%
|
1
N/A
|
(0)
N/A
|
(0)
-182%
|
(0)
+81%
|
2
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(1)
-22%
|
(1)
+45%
|
0
N/A
|
0
-17%
|
(0)
N/A
|
(0)
-16%
|
(0)
+86%
|
(0)
-375%
|
(1)
-500%
|
(1)
-22%
|
(1)
+55%
|
(1)
+17%
|
(1)
-25%
|
(1)
-9%
|
(1)
+23%
|
(1)
-9%
|
(6)
-880%
|
(6)
-3%
|
(2)
+72%
|
(4)
-120%
|
(6)
-68%
|
(5)
+22%
|
(2)
+57%
|
(2)
+10%
|
(2)
-22%
|
(2)
+31%
|
(1)
+36%
|
(1)
-10%
|
(1)
+16%
|
(1)
+20%
|
(1)
+11%
|
(1)
-82%
|
(1)
-2%
|
(1)
+44%
|
(0)
+58%
|
(1)
-158%
|
(1)
-26%
|
(1)
-3%
|
(1)
-38%
|
(2)
-51%
|
(2)
+2%
|
(1)
+38%
|
(1)
+29%
|
(1)
0%
|
(2)
-111%
|
|