Energy Transition Minerals Ltd
ASX:ETM
Cash Flow Statement
Cash Flow Statement
Energy Transition Minerals Ltd
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||
| Stock-Based Compensation |
202
|
0
|
0
|
1
|
0
|
0
|
1
|
5
|
7
|
6
|
7
|
4
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
2
|
1
|
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
|
|
| 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)
|
|
| Change in Working Capital |
0
|
1
|
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
|
(2)
|
(3)
|
|
| Cash from Operating Activities |
(2)
N/A
|
(4)
-62%
|
(3)
+20%
|
(5)
-58%
|
(2)
+51%
|
(6)
-141%
|
(9)
-61%
|
(10)
-10%
|
(7)
+30%
|
(6)
+18%
|
(4)
+27%
|
(4)
+2%
|
(3)
+26%
|
(3)
-6%
|
(4)
-15%
|
(2)
+41%
|
(2)
-12%
|
(2)
+12%
|
(2)
+6%
|
(2)
+11%
|
(2)
-24%
|
(2)
-4%
|
(2)
+25%
|
(2)
-16%
|
(2)
-16%
|
(2)
+36%
|
(2)
-28%
|
(3)
-71%
|
(5)
-55%
|
(5)
+1%
|
(4)
+13%
|
(7)
-60%
|
(6)
+13%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(12)
|
(13)
|
(11)
|
(10)
|
(4)
|
(7)
|
(12)
|
(16)
|
(11)
|
(6)
|
(5)
|
(2)
|
(2)
|
(6)
|
(7)
|
(5)
|
(4)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(1)
|
(0)
|
(1)
|
(2)
|
(2)
|
|
| Other Items |
(2)
|
0
|
2
|
2
|
1
|
2
|
2
|
(1)
|
(2)
|
(5)
|
(5)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(14)
N/A
|
(12)
+10%
|
(9)
+26%
|
(8)
+19%
|
(3)
+65%
|
(5)
-76%
|
(10)
-120%
|
(17)
-68%
|
(12)
+28%
|
(11)
+12%
|
(9)
+15%
|
(2)
+84%
|
(1)
+9%
|
(5)
-264%
|
(6)
-16%
|
(4)
+27%
|
(3)
+26%
|
(1)
+60%
|
(1)
+18%
|
(3)
-146%
|
(3)
-34%
|
(4)
-15%
|
(3)
+15%
|
(2)
+25%
|
(2)
+23%
|
(2)
-31%
|
(4)
-63%
|
(3)
+25%
|
(1)
+75%
|
(0)
+92%
|
(1)
-1 162%
|
(1)
-77%
|
(1)
+13%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
39
|
3
|
5
|
7
|
1
|
15
|
38
|
27
|
2
|
17
|
17
|
0
|
0
|
9
|
10
|
4
|
5
|
7
|
5
|
9
|
9
|
2
|
2
|
7
|
0
|
32
|
32
|
0
|
0
|
0
|
0
|
0
|
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)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other |
(3)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
35
N/A
|
1
-96%
|
5
+269%
|
6
+37%
|
1
-85%
|
14
+1 341%
|
38
+169%
|
26
-31%
|
1
-95%
|
17
+1 144%
|
17
+1%
|
0
-99%
|
(0)
N/A
|
8
N/A
|
10
+14%
|
4
-63%
|
5
+45%
|
7
+37%
|
5
-32%
|
9
+80%
|
9
-2%
|
2
-74%
|
2
-5%
|
6
+205%
|
6
0%
|
32
+400%
|
32
+1%
|
0
-99%
|
(0)
N/A
|
(0)
-18%
|
(0)
-36%
|
(0)
-34%
|
(0)
+74%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||
| Net Change in Cash |
19
N/A
|
(15)
N/A
|
(8)
+49%
|
(6)
+23%
|
(4)
+32%
|
4
N/A
|
19
+382%
|
(1)
N/A
|
(18)
-2 432%
|
(0)
+100%
|
3
N/A
|
(5)
N/A
|
(5)
+13%
|
0
N/A
|
0
-45%
|
(3)
N/A
|
(0)
+86%
|
4
N/A
|
2
-52%
|
4
+147%
|
3
-34%
|
(4)
N/A
|
(3)
+27%
|
2
N/A
|
2
+12%
|
28
+1 219%
|
26
-6%
|
(6)
N/A
|
(6)
+1%
|
(5)
+12%
|
(5)
-2%
|
(9)
-61%
|
(7)
+15%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(14)
N/A
|
(17)
-18%
|
(14)
+17%
|
(15)
-6%
|
(6)
+60%
|
(12)
-109%
|
(21)
-71%
|
(26)
-23%
|
(18)
+33%
|
(12)
+33%
|
(9)
+26%
|
(6)
+26%
|
(5)
+20%
|
(10)
-85%
|
(11)
-13%
|
(8)
+30%
|
(7)
+12%
|
(4)
+38%
|
(4)
+8%
|
(4)
-15%
|
(6)
-30%
|
(6)
-10%
|
(5)
+19%
|
(5)
+11%
|
(5)
-9%
|
(5)
+6%
|
(6)
-28%
|
(7)
-11%
|
(6)
+7%
|
(5)
+15%
|
(5)
-3%
|
(9)
-61%
|
(8)
+11%
|
|