Emetals Ltd
ASX:EMT
Cash Flow Statement
Cash Flow Statement
Emetals Ltd
| 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 | ||||||||||||||||||||||||||
| 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
|
|
| 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
|
|
| 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
|
|
| Cash from Operating Activities |
(1)
N/A
|
(1)
-16%
|
(1)
+18%
|
(1)
N/A
|
(1)
-27%
|
(1)
+39%
|
(0)
+26%
|
(1)
-32%
|
(0)
+24%
|
(0)
+13%
|
(0)
+26%
|
(0)
+13%
|
(0)
-50%
|
(1)
-55%
|
(1)
+7%
|
(0)
+20%
|
(1)
-128%
|
(1)
-10%
|
(1)
+36%
|
(1)
+11%
|
(1)
-21%
|
(1)
+5%
|
(1)
+25%
|
(1)
+7%
|
(0)
+9%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(1)
N/A
|
(1)
+18%
|
(1)
-156%
|
(1)
+20%
|
(0)
+70%
|
(0)
-10%
|
0
N/A
|
0
+908%
|
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)
-294%
|
(2)
-130%
|
(1)
+22%
|
(0)
+93%
|
(0)
+64%
|
0
N/A
|
0
+40%
|
(0)
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||
| Net Issuance of Common Stock |
1
|
3
|
3
|
0
|
0
|
0
|
1
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
3
|
5
|
2
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
1
|
(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)
|
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
|
3
+380%
|
3
-5%
|
0
N/A
|
0
N/A
|
1
+67%
|
1
+47%
|
1
+85%
|
2
+59%
|
1
-38%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
4
N/A
|
0
N/A
|
0
N/A
|
3
N/A
|
5
+70%
|
2
-59%
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||
| Net Change in Cash |
(1)
N/A
|
1
N/A
|
1
-56%
|
(2)
N/A
|
(1)
+42%
|
(0)
+55%
|
0
N/A
|
1
+221%
|
2
+100%
|
1
-46%
|
(0)
N/A
|
(1)
-115%
|
(1)
-20%
|
(1)
+22%
|
(1)
+7%
|
(0)
+20%
|
3
N/A
|
2
-22%
|
(2)
N/A
|
1
N/A
|
4
+341%
|
1
-70%
|
(0)
N/A
|
(0)
+36%
|
(1)
-139%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(2)
-2%
|
(2)
-39%
|
(2)
+12%
|
(1)
+26%
|
(1)
+28%
|
(1)
+46%
|
(1)
-8%
|
(0)
+17%
|
(0)
+13%
|
(0)
+26%
|
(1)
-115%
|
(0)
+39%
|
(1)
-55%
|
(1)
+7%
|
(0)
+20%
|
(1)
-166%
|
(2)
-50%
|
(2)
-26%
|
(2)
+6%
|
(1)
+46%
|
(1)
+33%
|
(1)
-5%
|
(1)
+15%
|
(1)
+24%
|
|