Helios Energy Ltd
ASX:HE8
Cash Flow Statement
Cash Flow Statement
Helios Energy Ltd
| 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
|
1
|
0
|
0
|
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
|
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)
|
|
| Change in Working Capital |
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 Operating Activities |
(0)
N/A
|
(0)
-27%
|
(1)
-97%
|
(1)
-5%
|
(0)
+46%
|
(0)
+35%
|
(0)
+28%
|
(0)
+6%
|
(0)
-6%
|
(0)
+10%
|
(1)
-335%
|
(3)
-231%
|
(2)
+40%
|
(1)
+7%
|
(2)
-32%
|
(3)
-43%
|
(5)
-70%
|
(3)
+32%
|
(3)
+12%
|
(5)
-67%
|
(3)
+39%
|
(2)
+27%
|
(5)
-119%
|
(5)
0%
|
(3)
+39%
|
(1)
+70%
|
(2)
-108%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(4)
|
(7)
|
(7)
|
(7)
|
(10)
|
(13)
|
(5)
|
(1)
|
(0)
|
(1)
|
(7)
|
(14)
|
(12)
|
(5)
|
(2)
|
(1)
|
(1)
|
|
| Other Items |
(10)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
0
|
(1)
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(11)
N/A
|
(5)
+56%
|
(2)
+64%
|
(1)
+50%
|
(0)
+48%
|
(0)
+45%
|
(0)
+51%
|
(0)
+75%
|
0
N/A
|
0
N/A
|
(4)
N/A
|
(7)
-74%
|
(7)
-7%
|
(7)
+8%
|
(11)
-58%
|
(14)
-30%
|
(6)
+57%
|
(1)
+88%
|
(1)
-90%
|
(2)
-19%
|
(9)
-461%
|
(16)
-76%
|
(12)
+27%
|
(5)
+57%
|
(2)
+65%
|
(1)
+46%
|
(1)
-1%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
12
|
0
|
2
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
13
|
18
|
13
|
8
|
10
|
16
|
6
|
0
|
12
|
32
|
23
|
3
|
0
|
0
|
0
|
0
|
4
|
|
| Net Issuance of Debt |
(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)
|
1
|
|
| Other |
(1)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
| Cash from Financing Activities |
10
N/A
|
(0)
N/A
|
2
N/A
|
2
-11%
|
0
-98%
|
1
+3 533%
|
1
-3%
|
0
N/A
|
0
N/A
|
0
N/A
|
13
N/A
|
17
+30%
|
12
-30%
|
8
-33%
|
10
+21%
|
14
+52%
|
5
-64%
|
0
-93%
|
11
+2 942%
|
31
+179%
|
23
-25%
|
3
-87%
|
(0)
N/A
|
(0)
-16%
|
(0)
-18%
|
(0)
+57%
|
4
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
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
|
| Net Change in Cash |
(1)
N/A
|
(6)
-481%
|
(1)
+90%
|
0
N/A
|
(1)
N/A
|
1
N/A
|
1
+29%
|
(0)
N/A
|
(0)
+9%
|
(0)
+10%
|
8
N/A
|
7
-11%
|
3
-61%
|
(0)
N/A
|
(3)
-809%
|
(2)
+30%
|
(5)
-153%
|
(4)
+33%
|
7
N/A
|
25
+263%
|
12
-53%
|
(15)
N/A
|
(16)
-12%
|
(10)
+40%
|
(5)
+50%
|
(2)
+61%
|
1
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(2)
-109%
|
(2)
-5%
|
(2)
+33%
|
(1)
+47%
|
(1)
+40%
|
(0)
+38%
|
(0)
+31%
|
(0)
+9%
|
(0)
+10%
|
(5)
-2 506%
|
(9)
-100%
|
(9)
+6%
|
(8)
+8%
|
(12)
-51%
|
(16)
-29%
|
(10)
+37%
|
(4)
+61%
|
(3)
+19%
|
(5)
-68%
|
(10)
-93%
|
(16)
-59%
|
(16)
+1%
|
(10)
+41%
|
(5)
+53%
|
(2)
+61%
|
(3)
-51%
|
|