Globe International Ltd
ASX:GLB
Cash Flow Statement
Cash Flow Statement
Globe International 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 | 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
|
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 Taxes Paid |
(12)
|
(4)
|
(2)
|
(1)
|
0
|
(1)
|
(3)
|
(2)
|
1
|
(2)
|
(3)
|
(1)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
0
|
1
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(6)
|
(18)
|
(15)
|
(4)
|
(1)
|
(2)
|
(3)
|
(4)
|
(3)
|
|
| Cash Interest Paid |
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(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)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Change in Working Capital |
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
2
|
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
|
0
|
0
|
0
|
0
|
1
|
0
|
|
| Cash from Operating Activities |
24
N/A
|
21
-13%
|
17
-18%
|
(1)
N/A
|
(7)
-884%
|
10
N/A
|
3
-73%
|
8
+204%
|
13
+58%
|
6
-55%
|
(3)
N/A
|
(6)
-106%
|
7
N/A
|
12
+81%
|
6
-51%
|
4
-34%
|
1
-71%
|
(1)
N/A
|
0
N/A
|
2
+504%
|
(2)
N/A
|
(0)
+93%
|
2
N/A
|
0
-81%
|
3
+593%
|
(5)
N/A
|
(3)
+26%
|
10
N/A
|
11
+3%
|
9
-13%
|
11
+22%
|
2
-86%
|
(3)
N/A
|
6
N/A
|
23
+260%
|
36
+53%
|
22
-37%
|
(8)
N/A
|
(5)
+35%
|
12
N/A
|
12
0%
|
24
+97%
|
23
-2%
|
16
-33%
|
11
-29%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(5)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(4)
|
(4)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(2)
|
(2)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(13)
|
(15)
|
(4)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other Items |
(53)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(3)
|
(1)
|
46
|
46
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(58)
N/A
|
(3)
+95%
|
(4)
-51%
|
(6)
-33%
|
(4)
+34%
|
(5)
-29%
|
(5)
-14%
|
(5)
+14%
|
42
N/A
|
44
+5%
|
(1)
N/A
|
(1)
-6%
|
(2)
-14%
|
(1)
+47%
|
(2)
-108%
|
(2)
-7%
|
(0)
+80%
|
(0)
-3%
|
(1)
-30%
|
(1)
-23%
|
(1)
-13%
|
(1)
+28%
|
(0)
+13%
|
(1)
-22%
|
(1)
-20%
|
(1)
+24%
|
(0)
+36%
|
(1)
-78%
|
(1)
-114%
|
(1)
-3%
|
(1)
-16%
|
(1)
+14%
|
(1)
+33%
|
3
N/A
|
2
-5%
|
(1)
N/A
|
(1)
+37%
|
(13)
-2 136%
|
(15)
-16%
|
(4)
+77%
|
(2)
+52%
|
(1)
+43%
|
(0)
+54%
|
(1)
-43%
|
(1)
-131%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
80
|
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
|
|
| Net Issuance of Debt |
(10)
|
(12)
|
(8)
|
(1)
|
(3)
|
(2)
|
0
|
(4)
|
(5)
|
(3)
|
(2)
|
3
|
(0)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
(2)
|
(1)
|
5
|
5
|
(1)
|
(5)
|
(5)
|
0
|
0
|
2
|
(0)
|
(4)
|
(4)
|
(3)
|
9
|
14
|
1
|
(7)
|
(10)
|
(6)
|
(3)
|
(2)
|
|
| Cash Paid for Dividends |
(10)
|
0
|
0
|
(4)
|
(8)
|
(4)
|
0
|
0
|
(32)
|
0
|
(9)
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
0
|
(1)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(7)
|
(13)
|
(15)
|
(13)
|
(7)
|
(3)
|
(6)
|
(9)
|
(10)
|
|
| Other |
(2)
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
58
N/A
|
(12)
N/A
|
(8)
+35%
|
(5)
+30%
|
(11)
-103%
|
(6)
+42%
|
(0)
+96%
|
(4)
-1 479%
|
(37)
-736%
|
(35)
+5%
|
(11)
+70%
|
(5)
+50%
|
(1)
+82%
|
(4)
-352%
|
0
N/A
|
(2)
N/A
|
(2)
-15%
|
(2)
-7%
|
(2)
N/A
|
(1)
+50%
|
(1)
-3%
|
2
N/A
|
1
-39%
|
(2)
N/A
|
(3)
-11%
|
2
N/A
|
2
-14%
|
(3)
N/A
|
(7)
-134%
|
(8)
-6%
|
(4)
+48%
|
(5)
-10%
|
(3)
+27%
|
(5)
-63%
|
(9)
-70%
|
(9)
+4%
|
(11)
-23%
|
(4)
+61%
|
(1)
+69%
|
(12)
-805%
|
(15)
-23%
|
(13)
+13%
|
(11)
+10%
|
(12)
-4%
|
(12)
0%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(2)
|
(3)
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
1
|
(0)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
1
|
(0)
|
(0)
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
0
|
1
|
0
|
(0)
|
0
|
(1)
|
(1)
|
1
|
1
|
0
|
(0)
|
(1)
|
(0)
|
1
|
0
|
|
| Net Change in Cash |
22
N/A
|
4
-83%
|
5
+34%
|
(12)
N/A
|
(23)
-90%
|
(1)
+94%
|
(3)
-115%
|
(1)
+76%
|
17
N/A
|
14
-21%
|
(15)
N/A
|
(12)
+20%
|
4
N/A
|
5
+25%
|
4
-27%
|
(1)
N/A
|
(3)
-214%
|
(4)
-41%
|
(2)
+40%
|
0
N/A
|
(4)
N/A
|
3
N/A
|
3
+19%
|
(3)
N/A
|
1
N/A
|
(2)
N/A
|
(1)
+21%
|
6
N/A
|
2
-72%
|
(0)
N/A
|
6
N/A
|
(4)
N/A
|
(7)
-97%
|
4
N/A
|
17
+357%
|
25
+50%
|
10
-59%
|
(25)
N/A
|
(21)
+15%
|
(3)
+86%
|
(4)
-39%
|
10
N/A
|
11
+18%
|
5
-60%
|
(2)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
19
N/A
|
19
N/A
|
15
-22%
|
(4)
N/A
|
(10)
-161%
|
8
N/A
|
0
-96%
|
4
+1 471%
|
10
+119%
|
4
-55%
|
(4)
N/A
|
(7)
-68%
|
6
N/A
|
12
+102%
|
4
-62%
|
2
-49%
|
1
-67%
|
(2)
N/A
|
(0)
+85%
|
1
N/A
|
(3)
N/A
|
(1)
+78%
|
2
N/A
|
(0)
N/A
|
2
N/A
|
(5)
N/A
|
(4)
+27%
|
10
N/A
|
9
-3%
|
8
-15%
|
10
+23%
|
0
-97%
|
(4)
N/A
|
6
N/A
|
22
+294%
|
34
+53%
|
21
-37%
|
(21)
N/A
|
(21)
+3%
|
9
N/A
|
10
+22%
|
23
+120%
|
22
-2%
|
14
-36%
|
10
-34%
|
|