Genex Power Ltd
ASX:GNX
Cash Flow Statement
Cash Flow Statement
Genex Power Ltd
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
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)
|
(2)
|
(4)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(6)
|
(7)
|
(6)
|
(7)
|
(8)
|
(9)
|
|
| Change in Working Capital |
0
|
0
|
(1)
|
(1)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(2)
|
|
| Cash from Operating Activities |
(2)
N/A
|
(4)
-86%
|
(8)
-94%
|
(7)
+4%
|
(8)
-12%
|
(18)
-112%
|
(6)
+66%
|
7
N/A
|
1
-92%
|
(4)
N/A
|
(4)
-12%
|
2
N/A
|
(5)
N/A
|
(9)
-80%
|
4
N/A
|
9
+122%
|
4
-52%
|
(3)
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||
| Capital Expenditures |
0
|
(0)
|
(3)
|
(3)
|
(30)
|
(99)
|
(83)
|
(20)
|
(12)
|
(26)
|
(38)
|
(77)
|
(153)
|
(189)
|
(235)
|
(288)
|
(241)
|
(166)
|
|
| Other Items |
0
|
(4)
|
(3)
|
0
|
11
|
12
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(5)
|
(0)
|
5
|
4
|
1
|
(3)
|
(2)
|
|
| Cash from Investing Activities |
0
N/A
|
(4)
N/A
|
(6)
-59%
|
(3)
+54%
|
(19)
-552%
|
(87)
-357%
|
(82)
+5%
|
(19)
+77%
|
(12)
+35%
|
(26)
-109%
|
(38)
-47%
|
(82)
-117%
|
(153)
-86%
|
(185)
-20%
|
(230)
-25%
|
(286)
-24%
|
(244)
+15%
|
(168)
+31%
|
|
| Financing Cash Flow | |||||||||||||||||||
| Net Issuance of Common Stock |
13
|
11
|
4
|
13
|
21
|
12
|
3
|
3
|
2
|
23
|
21
|
24
|
139
|
116
|
48
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
(0)
|
4
|
3
|
15
|
94
|
85
|
10
|
2
|
17
|
87
|
73
|
5
|
88
|
199
|
262
|
227
|
182
|
|
| Other |
0
|
0
|
(0)
|
(0)
|
(1)
|
0
|
0
|
0
|
(0)
|
(1)
|
(4)
|
(3)
|
(6)
|
(6)
|
(3)
|
(4)
|
(0)
|
(1)
|
|
| Cash from Financing Activities |
13
N/A
|
11
-15%
|
8
-28%
|
15
+100%
|
34
+124%
|
104
+205%
|
88
-15%
|
13
-86%
|
4
-66%
|
39
+799%
|
104
+170%
|
94
-10%
|
138
+47%
|
198
+43%
|
244
+23%
|
306
+26%
|
227
-26%
|
182
-20%
|
|
| Change in Cash | |||||||||||||||||||
| Net Change in Cash |
10
N/A
|
3
-75%
|
(6)
N/A
|
5
N/A
|
7
+41%
|
(0)
N/A
|
(0)
+25%
|
0
N/A
|
(8)
N/A
|
9
N/A
|
62
+580%
|
14
-77%
|
(20)
N/A
|
5
N/A
|
17
+254%
|
29
+65%
|
(13)
N/A
|
10
N/A
|
|
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow |
(2)
N/A
|
(4)
-94%
|
(11)
-161%
|
(10)
+5%
|
(39)
-268%
|
(116)
-201%
|
(89)
+23%
|
(13)
+85%
|
(12)
+10%
|
(29)
-150%
|
(42)
-44%
|
(75)
-79%
|
(158)
-111%
|
(198)
-25%
|
(231)
-17%
|
(279)
-21%
|
(237)
+15%
|
(169)
+29%
|
|