KGL Resources Ltd
ASX:KGL
Cash Flow Statement
Cash Flow Statement
KGL Resources Ltd
| 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 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
2
|
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
|
0
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
2
|
0
|
1
|
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)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Change in Working Capital |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
|
| Cash from Operating Activities |
(1)
N/A
|
(1)
N/A
|
(2)
-200%
|
(2)
-8%
|
(2)
+13%
|
(4)
-102%
|
(3)
+36%
|
(1)
+72%
|
(2)
-206%
|
(5)
-142%
|
(8)
-47%
|
(5)
+42%
|
(3)
+32%
|
(4)
-19%
|
(3)
+23%
|
(3)
-1%
|
(2)
+19%
|
(2)
+7%
|
(2)
-7%
|
(2)
+22%
|
(0)
+90%
|
(1)
-592%
|
(1)
+26%
|
(1)
-31%
|
(1)
-10%
|
(1)
+30%
|
(1)
-20%
|
(2)
-90%
|
(2)
+29%
|
(2)
-40%
|
(2)
+7%
|
(2)
-6%
|
(2)
+21%
|
(2)
-23%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
(3)
|
(3)
|
(2)
|
(1)
|
(6)
|
(12)
|
(31)
|
(34)
|
(31)
|
(43)
|
(29)
|
(13)
|
(11)
|
(9)
|
(7)
|
(6)
|
(3)
|
(2)
|
(3)
|
(4)
|
(13)
|
(13)
|
(14)
|
(12)
|
(5)
|
(5)
|
(14)
|
(7)
|
(12)
|
(12)
|
(14)
|
(14)
|
(11)
|
|
| Other Items |
0
|
(0)
|
0
|
0
|
(17)
|
(17)
|
0
|
(1)
|
(0)
|
0
|
5
|
6
|
16
|
29
|
14
|
(0)
|
(0)
|
0
|
4
|
4
|
(5)
|
(2)
|
1
|
10
|
10
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(2)
N/A
|
(3)
-65%
|
(3)
+12%
|
(1)
+51%
|
(18)
-1 155%
|
(23)
-24%
|
(12)
+49%
|
(32)
-172%
|
(35)
-8%
|
(31)
+11%
|
(38)
-25%
|
(23)
+41%
|
3
N/A
|
18
+446%
|
5
-72%
|
(7)
N/A
|
(6)
+14%
|
(3)
+51%
|
1
N/A
|
1
-14%
|
(8)
N/A
|
(15)
-85%
|
(12)
+21%
|
(5)
+60%
|
(2)
+63%
|
(4)
-132%
|
(5)
-22%
|
(14)
-177%
|
(7)
+52%
|
(12)
-68%
|
(12)
-5%
|
(14)
-13%
|
(14)
-2%
|
(11)
+22%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
4
|
4
|
4
|
4
|
34
|
0
|
78
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
3
|
13
|
13
|
12
|
6
|
4
|
28
|
25
|
0
|
14
|
14
|
0
|
8
|
12
|
|
| Net Issuance of Debt |
0
|
4
|
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)
|
|
| Other |
(0)
|
(3)
|
(0)
|
0
|
(2)
|
(2)
|
(5)
|
(5)
|
(0)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
4
N/A
|
5
+31%
|
4
-23%
|
0
-99%
|
32
+80 775%
|
32
N/A
|
73
+126%
|
73
0%
|
(0)
N/A
|
0
N/A
|
19
N/A
|
19
-1%
|
(0)
N/A
|
0
N/A
|
0
-79%
|
0
N/A
|
(0)
N/A
|
3
N/A
|
3
0%
|
3
+17%
|
3
-3%
|
13
+298%
|
13
-2%
|
12
-5%
|
6
-53%
|
4
-37%
|
28
+675%
|
24
-14%
|
(0)
N/A
|
13
N/A
|
13
+1%
|
(0)
N/A
|
8
N/A
|
12
+64%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(2)
|
(0)
|
2
|
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
|
1
+15%
|
(1)
N/A
|
(4)
-185%
|
12
N/A
|
6
-54%
|
58
+956%
|
38
-35%
|
(37)
N/A
|
(34)
+7%
|
(27)
+22%
|
(8)
+69%
|
0
N/A
|
14
+12 755%
|
2
-85%
|
(10)
N/A
|
(9)
+15%
|
(2)
+73%
|
2
N/A
|
3
+55%
|
(5)
N/A
|
(3)
+33%
|
(0)
+98%
|
6
N/A
|
2
-60%
|
(2)
N/A
|
22
N/A
|
8
-65%
|
(9)
N/A
|
(1)
+91%
|
(1)
-42%
|
(16)
-1 399%
|
(8)
+49%
|
(1)
+90%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(3)
N/A
|
(4)
-48%
|
(5)
-30%
|
(4)
+24%
|
(3)
+15%
|
(10)
-185%
|
(14)
-46%
|
(32)
-123%
|
(37)
-14%
|
(37)
+0%
|
(51)
-39%
|
(34)
+34%
|
(16)
+53%
|
(15)
+7%
|
(12)
+21%
|
(10)
+16%
|
(8)
+15%
|
(5)
+35%
|
(5)
+11%
|
(5)
-8%
|
(4)
+28%
|
(15)
-294%
|
(14)
+3%
|
(16)
-9%
|
(14)
+14%
|
(6)
+59%
|
(6)
-14%
|
(16)
-160%
|
(8)
+48%
|
(14)
-63%
|
(14)
-3%
|
(16)
-12%
|
(16)
+1%
|
(13)
+17%
|
|