Equatorial Resources Ltd
ASX:EQX
Cash Flow Statement
Cash Flow Statement
Equatorial Resources 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 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
5
|
2
|
1
|
2
|
4
|
3
|
2
|
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
|
(1)
|
0
|
0
|
1
|
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
|
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
|
1
|
1
|
(0)
|
0
|
0
|
0
|
1
|
2
|
3
|
3
|
4
|
3
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
|
| Cash from Operating Activities |
(1)
N/A
|
(1)
-11%
|
(1)
-15%
|
(1)
-38%
|
(1)
-12%
|
(2)
-26%
|
(2)
-18%
|
(2)
-3%
|
(2)
+11%
|
(1)
+25%
|
(1)
+42%
|
(0)
+58%
|
(0)
-17%
|
(2)
-563%
|
(3)
-27%
|
(1)
+52%
|
(1)
+35%
|
(2)
-137%
|
(6)
-188%
|
(15)
-147%
|
(29)
-89%
|
(35)
-22%
|
(29)
+19%
|
(18)
+38%
|
(12)
+35%
|
(7)
+42%
|
(3)
+54%
|
(3)
-5%
|
(1)
+57%
|
1
N/A
|
(1)
N/A
|
(1)
-90%
|
(0)
+85%
|
0
N/A
|
0
+118%
|
0
-42%
|
0
-90%
|
(0)
N/A
|
(1)
-128%
|
(1)
-33%
|
(2)
-18%
|
(2)
-16%
|
(2)
-2%
|
(2)
-4%
|
(3)
-52%
|
(3)
-7%
|
(4)
-39%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(2)
|
(4)
|
(2)
|
(0)
|
0
|
(1)
|
(5)
|
(6)
|
(4)
|
(2)
|
(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
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
(2)
|
(7)
|
(8)
|
(3)
|
0
|
(3)
|
(2)
|
(2)
|
(5)
|
55
|
57
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(20)
|
(20)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
-550%
|
(0)
+23%
|
0
N/A
|
(1)
N/A
|
(1)
+4%
|
(0)
+49%
|
(1)
-102%
|
(1)
-14%
|
(0)
+49%
|
0
N/A
|
(2)
N/A
|
(9)
-287%
|
(12)
-33%
|
(5)
+54%
|
(0)
+96%
|
(3)
-1 386%
|
(4)
-9%
|
(7)
-93%
|
(11)
-61%
|
51
N/A
|
55
+8%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-100%
|
(0)
+75%
|
5
N/A
|
5
-4%
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(20)
N/A
|
(20)
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
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
2
|
1
|
1
|
4
|
3
|
0
|
2
|
0
|
1
|
1
|
0
|
4
|
0
|
0
|
0
|
3
|
4
|
32
|
72
|
42
|
2
|
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
|
|
| Net Issuance of Debt |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
1
|
11
|
19
|
9
|
(0)
|
(0)
|
0
|
(0)
|
(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
|
0
|
0
|
0
|
0
|
|
| Other |
(0)
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(1)
|
(3)
|
(2)
|
(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 |
2
N/A
|
1
-49%
|
1
+45%
|
4
+200%
|
3
-33%
|
0
N/A
|
2
N/A
|
2
-1%
|
1
-34%
|
1
N/A
|
1
-46%
|
14
+2 228%
|
17
+22%
|
4
-78%
|
0
-98%
|
3
+2 800%
|
4
+70%
|
31
+596%
|
69
+123%
|
40
-41%
|
2
-95%
|
1
-28%
|
1
-35%
|
1
+21%
|
0
-83%
|
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
|
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
|
(0)
N/A
|
(0)
N/A
|
0
N/A
|
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
|
1
|
(0)
|
(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
|
0
|
0
|
0
|
|
| Net Change in Cash |
1
N/A
|
0
-90%
|
0
+292%
|
3
+545%
|
1
-79%
|
(2)
N/A
|
(1)
+78%
|
(1)
-94%
|
(2)
-49%
|
(1)
+60%
|
(0)
+88%
|
12
N/A
|
8
-31%
|
(10)
N/A
|
(8)
+20%
|
1
N/A
|
0
-70%
|
26
+9 089%
|
56
+116%
|
13
-76%
|
24
+77%
|
21
-12%
|
(28)
N/A
|
(17)
+40%
|
(11)
+32%
|
(7)
+41%
|
(3)
+54%
|
1
N/A
|
3
+115%
|
1
-77%
|
(1)
N/A
|
(1)
-90%
|
(0)
+93%
|
0
N/A
|
0
+54%
|
0
-42%
|
0
-90%
|
(20)
N/A
|
(20)
0%
|
(1)
+96%
|
(2)
-82%
|
(2)
-16%
|
(2)
-2%
|
(2)
-5%
|
(3)
-52%
|
(3)
-7%
|
(4)
-39%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(1)
-13%
|
(1)
-13%
|
(1)
-37%
|
(1)
-13%
|
(2)
-26%
|
(2)
-18%
|
(2)
-3%
|
(2)
+10%
|
(1)
+26%
|
(1)
+43%
|
(0)
+58%
|
(2)
-560%
|
(6)
-194%
|
(5)
+10%
|
(2)
+65%
|
(1)
+51%
|
(3)
-279%
|
(11)
-211%
|
(22)
-101%
|
(33)
-54%
|
(37)
-11%
|
(29)
+22%
|
(18)
+38%
|
(12)
+35%
|
(7)
+41%
|
(3)
+54%
|
(3)
-5%
|
(1)
+57%
|
1
N/A
|
(1)
N/A
|
(1)
-90%
|
(0)
+85%
|
0
N/A
|
0
+118%
|
0
-42%
|
0
-90%
|
(0)
N/A
|
(1)
-128%
|
(1)
-33%
|
(2)
-18%
|
(2)
-16%
|
(2)
-2%
|
(2)
-4%
|
(3)
-52%
|
(3)
-7%
|
(4)
-39%
|
|