Kinetiko Energy Ltd
ASX:KKO
Cash Flow Statement
Cash Flow Statement
Kinetiko Energy Ltd
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
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)
|
|
| 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)
|
|
| Change in Working Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(3)
|
|
| Cash from Operating Activities |
(2)
N/A
|
(2)
-6%
|
(1)
+21%
|
(1)
+38%
|
(1)
+27%
|
(1)
+9%
|
(0)
+32%
|
(1)
-56%
|
(1)
-33%
|
(0)
+42%
|
(0)
-8%
|
(1)
-103%
|
(1)
-17%
|
(1)
+35%
|
(2)
-133%
|
(3)
-58%
|
(2)
+26%
|
(3)
-38%
|
(4)
-34%
|
(3)
+6%
|
(4)
-14%
|
(4)
-10%
|
(4)
+12%
|
(5)
-22%
|
(5)
-10%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||
| Capital Expenditures |
(4)
|
(4)
|
(2)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(5)
|
(4)
|
(0)
|
(0)
|
|
| Cash from Investing Activities |
(4)
N/A
|
(3)
+41%
|
(1)
+52%
|
(1)
+48%
|
(0)
+50%
|
(1)
-79%
|
(0)
+20%
|
(0)
-2%
|
(1)
-13%
|
(0)
+65%
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-58%
|
(0)
+36%
|
(0)
-12%
|
(0)
-29%
|
(1)
-313%
|
(1)
+5%
|
(2)
-46%
|
(5)
-213%
|
(4)
+26%
|
(1)
+77%
|
(1)
+25%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||
| Net Issuance of Common Stock |
3
|
2
|
2
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
0
|
3
|
4
|
1
|
3
|
6
|
11
|
8
|
7
|
12
|
5
|
1
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(1)
|
(1)
|
|
| 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)
|
0
|
|
| Cash from Financing Activities |
3
N/A
|
2
-45%
|
2
+3%
|
1
-66%
|
1
+2%
|
1
+2%
|
1
+37%
|
1
+42%
|
1
+10%
|
1
-56%
|
0
-23%
|
1
+184%
|
1
+4%
|
1
-49%
|
3
+403%
|
4
+19%
|
1
-65%
|
3
+156%
|
6
+85%
|
11
+81%
|
8
-29%
|
6
-20%
|
11
+84%
|
4
-66%
|
0
-90%
|
|
| 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
|
|
| Net Change in Cash |
(3)
N/A
|
(3)
+17%
|
(1)
+62%
|
(1)
+1%
|
(0)
+71%
|
(1)
-92%
|
(0)
+87%
|
0
N/A
|
(0)
N/A
|
(0)
+6%
|
(0)
+30%
|
0
N/A
|
0
-63%
|
(0)
N/A
|
1
N/A
|
1
-27%
|
(1)
N/A
|
0
N/A
|
1
+371%
|
6
+450%
|
2
-65%
|
(3)
N/A
|
4
N/A
|
(2)
N/A
|
(5)
-225%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||
| Free Cash Flow |
(6)
N/A
|
(5)
+11%
|
(4)
+31%
|
(2)
+59%
|
(1)
+39%
|
(1)
-23%
|
(1)
+26%
|
(1)
-26%
|
(1)
-24%
|
(0)
+66%
|
(0)
-8%
|
(1)
-103%
|
(1)
-17%
|
(1)
+35%
|
(2)
-133%
|
(3)
-58%
|
(2)
+26%
|
(3)
-44%
|
(4)
-35%
|
(4)
+7%
|
(4)
-12%
|
(4)
-8%
|
(4)
+12%
|
(5)
-33%
|
(5)
-9%
|
|