Hot Chili Ltd
ASX:HCH
Cash Flow Statement
Cash Flow Statement
Hot Chili Ltd
| 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
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
1
|
0
|
0
|
2
|
2
|
1
|
1
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(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
|
8
|
0
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Cash from Operating Activities |
(9)
N/A
|
(9)
+8%
|
(2)
+73%
|
(1)
+42%
|
(3)
-149%
|
(4)
-5%
|
(3)
+14%
|
3
N/A
|
(7)
N/A
|
(14)
-87%
|
(3)
+77%
|
(3)
+1%
|
(3)
+11%
|
(3)
+8%
|
(2)
+19%
|
(2)
+17%
|
(2)
-21%
|
(4)
-83%
|
(3)
+36%
|
(2)
+38%
|
(4)
-126%
|
(4)
-18%
|
(6)
-41%
|
(6)
+5%
|
(5)
+8%
|
(6)
-9%
|
(5)
+5%
|
(6)
-9%
|
(7)
-18%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(5)
|
(15)
|
(27)
|
(44)
|
(46)
|
(21)
|
(15)
|
(16)
|
(9)
|
(6)
|
(2)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(12)
|
(17)
|
(12)
|
(25)
|
(55)
|
(49)
|
(24)
|
(15)
|
(13)
|
(15)
|
(18)
|
(24)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
11
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
21
|
21
|
0
|
3
|
|
| Cash from Investing Activities |
(1)
N/A
|
(5)
-643%
|
(15)
-223%
|
(27)
-77%
|
(44)
-65%
|
(46)
-3%
|
(21)
+53%
|
(15)
+28%
|
(4)
+71%
|
2
N/A
|
(5)
N/A
|
(1)
+82%
|
(1)
-45%
|
(2)
-16%
|
(2)
0%
|
(3)
-64%
|
(3)
-21%
|
(12)
-268%
|
(17)
-45%
|
(12)
+28%
|
(25)
-107%
|
(55)
-117%
|
(49)
+11%
|
(24)
+51%
|
(15)
+36%
|
8
N/A
|
7
-19%
|
(18)
N/A
|
(21)
-20%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
8
|
17
|
30
|
56
|
45
|
22
|
17
|
0
|
5
|
8
|
4
|
6
|
4
|
1
|
5
|
4
|
3
|
20
|
26
|
36
|
28
|
78
|
81
|
4
|
0
|
0
|
32
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
(5)
|
0
|
2
|
3
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other |
(1)
|
(1)
|
(1)
|
(3)
|
(2)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
2
|
2
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(5)
|
(5)
|
(0)
|
0
|
0
|
(2)
|
(2)
|
0
|
|
| Cash from Financing Activities |
8
N/A
|
16
+108%
|
29
+80%
|
53
+80%
|
42
-20%
|
22
-49%
|
26
+22%
|
11
-60%
|
5
-50%
|
8
+54%
|
2
-79%
|
3
+76%
|
6
+111%
|
4
-44%
|
5
+43%
|
4
-26%
|
3
-17%
|
19
+510%
|
25
+28%
|
34
+38%
|
26
-22%
|
73
+176%
|
75
+4%
|
4
-95%
|
(0)
N/A
|
(0)
-4%
|
29
N/A
|
29
0%
|
(0)
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
0
|
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)
|
|
| Net Change in Cash |
(2)
N/A
|
3
N/A
|
13
+263%
|
25
+97%
|
(6)
N/A
|
(27)
-380%
|
2
N/A
|
(2)
N/A
|
(6)
-251%
|
(3)
+49%
|
(7)
-138%
|
(1)
+83%
|
2
N/A
|
(1)
N/A
|
1
N/A
|
(1)
N/A
|
(2)
-193%
|
4
N/A
|
5
+38%
|
20
+300%
|
(3)
N/A
|
13
N/A
|
20
+54%
|
(26)
N/A
|
(21)
+21%
|
3
N/A
|
31
+1 128%
|
6
-81%
|
(29)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||
| Free Cash Flow |
(10)
N/A
|
(13)
-33%
|
(17)
-31%
|
(28)
-61%
|
(47)
-69%
|
(49)
-3%
|
(24)
+50%
|
(12)
+50%
|
(23)
-89%
|
(23)
0%
|
(9)
+60%
|
(5)
+48%
|
(4)
+12%
|
(4)
+0%
|
(4)
+12%
|
(4)
-18%
|
(5)
-21%
|
(16)
-193%
|
(20)
-24%
|
(14)
+29%
|
(29)
-109%
|
(59)
-105%
|
(55)
+8%
|
(30)
+46%
|
(21)
+31%
|
(19)
+9%
|
(20)
-6%
|
(24)
-17%
|
(31)
-31%
|
|