Flamingo AI Ltd
ASX:FGO
Cash Flow Statement
Cash Flow Statement
Flamingo AI Ltd
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||
| 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
|
1
|
1
|
1
|
1
|
0
|
1
|
2
|
1
|
1
|
1
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(4)
|
(10)
|
(10)
|
(5)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(7)
|
(7)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
1
|
1
|
1
|
1
|
0
|
(5)
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
1
|
0
|
(0)
|
(2)
|
(2)
|
(2)
|
(3)
|
(6)
|
(9)
|
(7)
|
(4)
|
(3)
|
(1)
|
0
|
|
| Cash from Operating Activities |
(1)
N/A
|
(0)
+87%
|
0
N/A
|
(1)
N/A
|
(1)
-165%
|
(7)
-396%
|
(4)
+40%
|
(0)
+90%
|
(10)
-2 378%
|
(13)
-30%
|
(3)
+76%
|
(6)
-91%
|
(21)
-259%
|
(22)
-4%
|
(9)
+59%
|
(5)
+41%
|
(9)
-74%
|
(4)
+58%
|
(1)
+71%
|
(2)
-93%
|
(12)
-456%
|
(15)
-27%
|
(4)
+71%
|
(1)
+85%
|
(1)
+7%
|
(0)
+55%
|
(1)
-296%
|
(3)
-175%
|
(3)
-6%
|
(3)
0%
|
(7)
-102%
|
(9)
-34%
|
(7)
+25%
|
(5)
+31%
|
(4)
+19%
|
(2)
+48%
|
(1)
+56%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(0)
|
(26)
|
(12)
|
(7)
|
(2)
|
11
|
(0)
|
6
|
(5)
|
(4)
|
(3)
|
(3)
|
(1)
|
(0)
|
(1)
|
(1)
|
(4)
|
(4)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(0)
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
|
| Other Items |
(1)
|
(1)
|
(1)
|
(4)
|
(16)
|
(12)
|
(8)
|
(14)
|
(37)
|
(33)
|
(44)
|
(43)
|
(14)
|
(14)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
|
| Cash from Investing Activities |
(1)
N/A
|
(1)
-25%
|
(1)
-72%
|
(4)
-255%
|
(16)
-320%
|
(13)
+23%
|
(8)
+34%
|
(41)
-382%
|
(49)
-21%
|
(40)
+18%
|
(46)
-14%
|
(32)
+30%
|
(14)
+57%
|
(7)
+48%
|
(5)
+26%
|
(4)
+34%
|
(3)
+14%
|
(3)
+8%
|
(1)
+76%
|
(0)
+82%
|
(1)
-1 008%
|
(1)
-2%
|
(4)
-191%
|
(4)
+2%
|
0
N/A
|
0
N/A
|
(1)
N/A
|
3
N/A
|
3
-22%
|
(2)
N/A
|
(0)
+97%
|
1
N/A
|
(0)
N/A
|
(0)
+42%
|
(0)
-17%
|
(0)
+76%
|
(0)
+20%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
13
|
13
|
5
|
29
|
34
|
22
|
55
|
44
|
15
|
15
|
7
|
10
|
11
|
11
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
1
|
(3)
|
4
|
18
|
16
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
19
|
14
|
11
|
11
|
14
|
21
|
7
|
1
|
2
|
1
|
2
|
2
|
21
|
20
|
(0)
|
0
|
0
|
0
|
0
|
1
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
1
|
1
|
0
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
1
N/A
|
1
N/A
|
0
N/A
|
11
N/A
|
11
0%
|
5
-57%
|
28
+473%
|
38
+37%
|
41
+7%
|
67
+64%
|
52
-22%
|
25
-52%
|
28
+13%
|
27
-3%
|
16
-43%
|
10
-35%
|
12
+19%
|
5
-61%
|
2
-59%
|
2
+23%
|
21
+783%
|
20
-3%
|
0
-99%
|
0
+88%
|
0
-6%
|
3
+686%
|
1
-61%
|
(2)
N/A
|
4
N/A
|
18
+362%
|
15
-17%
|
0
-97%
|
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)
|
(1)
|
(0)
|
1
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
1
|
1
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
|
| Net Change in Cash |
(0)
N/A
|
0
N/A
|
(1)
N/A
|
7
N/A
|
(7)
N/A
|
(15)
-122%
|
15
N/A
|
(3)
N/A
|
(18)
-499%
|
14
N/A
|
2
-86%
|
(13)
N/A
|
(5)
+59%
|
(1)
+79%
|
1
N/A
|
1
-20%
|
(0)
N/A
|
(2)
-1 492%
|
0
N/A
|
0
-38%
|
8
+10 375%
|
4
-47%
|
(8)
N/A
|
(4)
+47%
|
(0)
+96%
|
3
N/A
|
(0)
N/A
|
(1)
-229%
|
3
N/A
|
12
+275%
|
8
-33%
|
(8)
N/A
|
(6)
+17%
|
(4)
+33%
|
(3)
+18%
|
(2)
+51%
|
(1)
+49%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(0)
+87%
|
0
N/A
|
(1)
N/A
|
(2)
-227%
|
(8)
-364%
|
(4)
+44%
|
(27)
-514%
|
(22)
+17%
|
(20)
+9%
|
(5)
+77%
|
5
N/A
|
(21)
N/A
|
(15)
+27%
|
(14)
+8%
|
(9)
+38%
|
(12)
-36%
|
(6)
+46%
|
(2)
+72%
|
(2)
-27%
|
(13)
-463%
|
(16)
-26%
|
(8)
+48%
|
(5)
+45%
|
(1)
+86%
|
(0)
+55%
|
(2)
-532%
|
(4)
-111%
|
(5)
-24%
|
(6)
-19%
|
(7)
-20%
|
(8)
-21%
|
(7)
+17%
|
(5)
+31%
|
(4)
+19%
|
(2)
+48%
|
(1)
+56%
|
|