Genesis Minerals Ltd
ASX:GMD
Cash Flow Statement
Cash Flow Statement
Genesis Minerals Ltd
| 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 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
24
|
28
|
8
|
(1)
|
11
|
14
|
14
|
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)
|
(1)
|
(3)
|
(4)
|
(4)
|
(4)
|
|
| Change in Working Capital |
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(8)
|
(8)
|
(4)
|
(6)
|
(6)
|
(5)
|
(3)
|
(6)
|
(12)
|
(13)
|
(14)
|
(24)
|
20
|
7
|
8
|
11
|
2
|
|
| Cash from Operating Activities |
(2)
N/A
|
(1)
+47%
|
(1)
+10%
|
(1)
-73%
|
(2)
-70%
|
(3)
-34%
|
(4)
-39%
|
(4)
+5%
|
(3)
+23%
|
(2)
+25%
|
(1)
+33%
|
(2)
-35%
|
(2)
+22%
|
(1)
+38%
|
(2)
-94%
|
(2)
+2%
|
2
N/A
|
1
-45%
|
(4)
N/A
|
(7)
-81%
|
(7)
-4%
|
(7)
+8%
|
(5)
+30%
|
(8)
-61%
|
(14)
-86%
|
(15)
-9%
|
(17)
-10%
|
(22)
-33%
|
89
N/A
|
151
+68%
|
216
+43%
|
421
+95%
|
247
-41%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(4)
|
(4)
|
(11)
|
(12)
|
(1)
|
(7)
|
(80)
|
(179)
|
(189)
|
(183)
|
(78)
|
|
| Other Items |
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
|
27
|
(41)
|
(13)
|
(6)
|
(260)
|
8
|
|
| Cash from Investing Activities |
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)
-72%
|
0
N/A
|
0
-1%
|
(0)
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(4)
-8 273%
|
(4)
-6%
|
(11)
-175%
|
(12)
-6%
|
(1)
+91%
|
20
N/A
|
(121)
N/A
|
(191)
-58%
|
(196)
-2%
|
(443)
-126%
|
(70)
+84%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
1
|
0
|
1
|
2
|
4
|
2
|
4
|
0
|
2
|
0
|
2
|
2
|
1
|
1
|
3
|
3
|
2
|
0
|
5
|
10
|
5
|
8
|
17
|
24
|
26
|
33
|
23
|
101
|
(87)
|
13
|
(0)
|
2
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
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
|
(1)
|
23
|
20
|
(8)
|
89
|
(106)
|
|
| Other |
(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)
|
(0)
|
(1)
|
(1)
|
(2)
|
(0)
|
0
|
0
|
|
| Cash from Financing Activities |
1
N/A
|
0
-49%
|
1
+103%
|
2
+148%
|
3
+110%
|
2
-29%
|
4
+81%
|
4
-7%
|
2
-52%
|
2
N/A
|
2
-21%
|
2
+19%
|
1
-71%
|
1
+124%
|
2
+100%
|
3
+27%
|
2
-47%
|
0
-94%
|
5
+4 566%
|
10
+97%
|
5
-50%
|
7
+55%
|
17
+130%
|
24
+40%
|
25
+4%
|
32
+31%
|
23
-29%
|
100
+333%
|
(65)
N/A
|
31
N/A
|
(8)
N/A
|
90
N/A
|
(106)
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
(1)
N/A
|
(0)
+45%
|
(0)
+87%
|
0
N/A
|
1
+235%
|
(0)
N/A
|
0
N/A
|
0
-33%
|
(1)
N/A
|
(0)
+76%
|
0
N/A
|
(0)
N/A
|
(1)
-653%
|
0
N/A
|
1
+201%
|
1
+120%
|
3
+161%
|
1
-67%
|
1
-16%
|
3
+164%
|
(2)
N/A
|
1
N/A
|
9
+1 259%
|
12
+44%
|
(0)
N/A
|
5
N/A
|
5
-6%
|
97
+1 790%
|
(96)
N/A
|
(10)
+89%
|
12
N/A
|
68
+480%
|
71
+4%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(2)
N/A
|
(1)
+47%
|
(1)
+10%
|
(1)
-73%
|
(2)
-71%
|
(3)
-33%
|
(4)
-39%
|
(4)
+5%
|
(3)
+23%
|
(2)
+25%
|
(1)
+34%
|
(2)
-35%
|
(2)
+22%
|
(1)
+38%
|
(2)
-94%
|
(2)
+2%
|
2
N/A
|
1
-45%
|
(4)
N/A
|
(7)
-81%
|
(7)
-4%
|
(7)
+7%
|
(8)
-25%
|
(12)
-37%
|
(25)
-117%
|
(27)
-8%
|
(18)
+33%
|
(29)
-62%
|
9
N/A
|
(28)
N/A
|
26
N/A
|
238
+797%
|
169
-29%
|
|