Energy World Corporation Ltd
ASX:EWC
Cash Flow Statement
Cash Flow Statement
Energy World Corporation 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 | ||||||||||||||||||||||||||||||||||||||||||||||||
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(5)
|
(3)
|
(6)
|
(8)
|
(9)
|
(13)
|
(10)
|
(7)
|
(18)
|
(20)
|
(13)
|
(11)
|
(13)
|
(16)
|
(11)
|
(13)
|
(21)
|
(23)
|
(26)
|
(24)
|
(16)
|
(18)
|
(22)
|
(23)
|
(20)
|
(17)
|
(20)
|
(23)
|
(14)
|
(19)
|
(16)
|
(1)
|
(5)
|
(4)
|
(7)
|
|
| Cash Interest Paid |
(5)
|
(5)
|
(6)
|
(5)
|
(3)
|
(2)
|
(2)
|
(3)
|
(5)
|
(7)
|
(13)
|
(14)
|
(5)
|
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
|
5
|
9
|
7
|
0
|
8
|
10
|
12
|
13
|
3
|
8
|
8
|
1
|
0
|
0
|
1
|
1
|
(0)
|
(1)
|
2
|
3
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
1
|
0
|
0
|
1
|
1
|
0
|
0
|
1
|
|
| Cash from Operating Activities |
(2)
N/A
|
(3)
-51%
|
(3)
-14%
|
(3)
+21%
|
(2)
+15%
|
(3)
-42%
|
(1)
+69%
|
(4)
-333%
|
(4)
-4%
|
(1)
+82%
|
23
N/A
|
33
+45%
|
31
-7%
|
48
+56%
|
42
-12%
|
31
-26%
|
26
-16%
|
38
+47%
|
49
+28%
|
57
+15%
|
59
+4%
|
48
-18%
|
26
-45%
|
24
-10%
|
55
+131%
|
87
+58%
|
67
-22%
|
92
+36%
|
99
+7%
|
74
-25%
|
86
+17%
|
79
-9%
|
71
-9%
|
37
-48%
|
35
-5%
|
49
+39%
|
51
+3%
|
49
-4%
|
44
-11%
|
57
+31%
|
63
+10%
|
46
-27%
|
2
-95%
|
(3)
N/A
|
6
N/A
|
(28)
N/A
|
(30)
-6%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(1)
|
(0)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(2)
|
(8)
|
(55)
|
(112)
|
(150)
|
(120)
|
(67)
|
(30)
|
(11)
|
(19)
|
(49)
|
(95)
|
(143)
|
(177)
|
(168)
|
(145)
|
(134)
|
(88)
|
(60)
|
(48)
|
(60)
|
(49)
|
(16)
|
(33)
|
(19)
|
(14)
|
(10)
|
(8)
|
(12)
|
(15)
|
(13)
|
(14)
|
(18)
|
(7)
|
(5)
|
(0)
|
5
|
(5)
|
|
| Other Items |
(1)
|
(0)
|
32
|
32
|
2
|
2
|
(1)
|
(1)
|
(1)
|
(42)
|
(52)
|
(6)
|
(0)
|
0
|
(8)
|
(13)
|
(9)
|
(13)
|
(7)
|
(2)
|
(10)
|
(10)
|
(15)
|
(19)
|
(14)
|
(15)
|
(23)
|
(23)
|
(21)
|
(21)
|
(16)
|
(16)
|
(16)
|
(13)
|
(15)
|
(13)
|
(10)
|
(8)
|
(24)
|
(27)
|
(12)
|
(10)
|
6
|
26
|
14
|
31
|
36
|
|
| Cash from Investing Activities |
(1)
N/A
|
(1)
+17%
|
32
N/A
|
31
-2%
|
1
-96%
|
2
+75%
|
(1)
N/A
|
(1)
-2%
|
(2)
-33%
|
(44)
-2 503%
|
(60)
-36%
|
(61)
-1%
|
(112)
-83%
|
(155)
-38%
|
(129)
+17%
|
(79)
+38%
|
(40)
+50%
|
(24)
+41%
|
(26)
-12%
|
(51)
-95%
|
(105)
-105%
|
(153)
-45%
|
(192)
-25%
|
(187)
+2%
|
(159)
+15%
|
(149)
+6%
|
(111)
+26%
|
(83)
+25%
|
(70)
+16%
|
(81)
-16%
|
(65)
+20%
|
(32)
+50%
|
(48)
-50%
|
(32)
+34%
|
(29)
+10%
|
(24)
+18%
|
(17)
+27%
|
(20)
-15%
|
(38)
-92%
|
(40)
-4%
|
(27)
+34%
|
(28)
-5%
|
(2)
+94%
|
21
N/A
|
14
-34%
|
36
+159%
|
31
-15%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
5
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
120
|
109
|
149
|
0
|
0
|
0
|
0
|
0
|
0
|
93
|
93
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
51
|
0
|
0
|
9
|
9
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(2)
|
(1)
|
(29)
|
(29)
|
1
|
1
|
2
|
7
|
7
|
61
|
47
|
(62)
|
(28)
|
101
|
111
|
45
|
3
|
(32)
|
(35)
|
49
|
55
|
67
|
127
|
46
|
19
|
32
|
10
|
(14)
|
(5)
|
(6)
|
(38)
|
(28)
|
(96)
|
(80)
|
(2)
|
(20)
|
(26)
|
(31)
|
(55)
|
(80)
|
(54)
|
(19)
|
(16)
|
(80)
|
(66)
|
15
|
11
|
|
| Cash Paid for Dividends |
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
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(38)
|
(32)
|
10
|
(17)
|
(91)
|
(74)
|
1
|
(14)
|
1
|
10
|
(21)
|
(25)
|
(3)
|
22
|
13
|
11
|
26
|
6
|
7
|
12
|
(18)
|
(20)
|
75
|
75
|
(2)
|
(4)
|
(12)
|
4
|
13
|
8
|
9
|
(1)
|
0
|
54
|
51
|
1
|
(0)
|
|
| Cash from Financing Activities |
3
N/A
|
4
+15%
|
(29)
N/A
|
(29)
+1%
|
1
N/A
|
1
+7%
|
2
+78%
|
7
+216%
|
7
+9%
|
72
+870%
|
129
+79%
|
15
-89%
|
131
+789%
|
233
+78%
|
20
-91%
|
(29)
N/A
|
3
N/A
|
(46)
N/A
|
(34)
+26%
|
152
N/A
|
126
-17%
|
41
-67%
|
124
+200%
|
68
-45%
|
31
-54%
|
44
+39%
|
36
-18%
|
(9)
N/A
|
2
N/A
|
6
+265%
|
(56)
N/A
|
(48)
+14%
|
(21)
+55%
|
(5)
+76%
|
(4)
+27%
|
(24)
-524%
|
(39)
-65%
|
(27)
+31%
|
9
N/A
|
(22)
N/A
|
(45)
-105%
|
(10)
+78%
|
(7)
+33%
|
(26)
-291%
|
(14)
+44%
|
17
N/A
|
11
-34%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
2
|
10
|
(38)
|
(29)
|
21
|
5
|
17
|
0
|
(16)
|
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)
|
(1)
|
0
|
|
| Net Change in Cash |
0
N/A
|
(0)
N/A
|
(1)
-1 360%
|
(0)
+53%
|
0
N/A
|
0
+43%
|
(0)
N/A
|
1
N/A
|
1
+4%
|
27
+2 016%
|
92
+236%
|
(11)
N/A
|
60
N/A
|
88
+48%
|
(95)
N/A
|
(56)
+41%
|
(5)
+90%
|
(13)
-149%
|
(11)
+19%
|
141
N/A
|
80
-43%
|
(63)
N/A
|
(41)
+35%
|
(95)
-131%
|
(72)
+24%
|
(18)
+75%
|
(8)
+58%
|
1
N/A
|
30
+5 968%
|
(2)
N/A
|
(34)
-2 029%
|
(1)
+98%
|
2
N/A
|
(0)
N/A
|
3
N/A
|
2
-39%
|
(6)
N/A
|
2
N/A
|
14
+715%
|
(5)
N/A
|
(9)
-83%
|
8
N/A
|
(6)
N/A
|
(7)
-22%
|
6
N/A
|
24
+321%
|
12
-50%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(2)
N/A
|
(3)
-52%
|
(4)
-9%
|
(4)
+7%
|
(3)
+25%
|
(3)
-21%
|
(1)
+66%
|
(4)
-312%
|
(5)
-12%
|
(3)
+41%
|
15
N/A
|
(22)
N/A
|
(81)
-273%
|
(102)
-26%
|
(78)
+24%
|
(36)
+54%
|
(4)
+88%
|
27
N/A
|
30
+10%
|
7
-76%
|
(36)
N/A
|
(95)
-162%
|
(150)
-58%
|
(145)
+4%
|
(90)
+38%
|
(47)
+48%
|
(20)
+57%
|
32
N/A
|
50
+57%
|
14
-72%
|
37
+171%
|
62
+67%
|
39
-38%
|
18
-53%
|
21
+18%
|
39
+83%
|
43
+11%
|
37
-15%
|
29
-22%
|
44
+52%
|
48
+10%
|
27
-43%
|
(5)
N/A
|
(8)
-62%
|
6
N/A
|
(23)
N/A
|
(35)
-50%
|
|