Kingsrose Mining Ltd
ASX:KRM
Cash Flow Statement
Cash Flow Statement
Kingsrose Mining Ltd
| 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 | 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 |
1
|
3
|
2
|
0
|
0
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
(14)
|
0
|
(8)
|
0
|
3
|
0
|
2
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
(0)
|
|
| Cash Interest Paid |
(0)
|
0
|
(0)
|
0
|
(1)
|
0
|
(0)
|
0
|
(0)
|
0
|
(1)
|
0
|
(1)
|
0
|
1
|
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)
|
3
|
(18)
|
1
|
(3)
|
2
|
(6)
|
0
|
10
|
3
|
3
|
(1)
|
(1)
|
9
|
9
|
(4)
|
(4)
|
21
|
21
|
10
|
7
|
(4)
|
(3)
|
(4)
|
(5)
|
(5)
|
(4)
|
(2)
|
|
| Cash from Operating Activities |
(3)
N/A
|
0
N/A
|
(2)
N/A
|
0
N/A
|
36
+29 483%
|
7
-80%
|
24
+234%
|
(9)
N/A
|
(12)
-45%
|
2
N/A
|
(6)
N/A
|
(6)
-5%
|
10
N/A
|
10
+7%
|
3
-74%
|
3
+17%
|
(1)
N/A
|
(1)
+33%
|
9
N/A
|
9
0%
|
(4)
N/A
|
(4)
+12%
|
21
N/A
|
21
-2%
|
10
-53%
|
7
-27%
|
(4)
N/A
|
(3)
+32%
|
(4)
-33%
|
(5)
-29%
|
(5)
+5%
|
(4)
+15%
|
(2)
+58%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
(7)
|
(18)
|
(18)
|
(17)
|
(22)
|
(23)
|
(21)
|
(14)
|
(10)
|
(10)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(9)
|
(6)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(0)
|
3
|
(0)
|
|
| Other Items |
(1)
|
2
|
2
|
3
|
2
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
10
|
10
|
(0)
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(3)
N/A
|
(6)
-102%
|
(16)
-178%
|
(15)
+5%
|
(15)
+1%
|
(22)
-50%
|
(23)
-3%
|
(21)
+8%
|
(14)
+32%
|
(10)
+31%
|
(10)
+2%
|
(7)
+26%
|
(7)
+9%
|
(8)
-28%
|
(8)
+0%
|
(8)
+8%
|
(9)
-13%
|
(6)
+26%
|
(3)
+55%
|
(2)
+34%
|
(2)
+17%
|
(2)
-22%
|
(2)
-4%
|
(1)
+70%
|
(0)
+89%
|
(1)
-1 187%
|
(1)
-30%
|
10
N/A
|
9
-5%
|
(4)
N/A
|
(0)
+99%
|
3
N/A
|
(0)
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
21
|
21
|
11
|
12
|
5
|
4
|
5
|
4
|
1
|
15
|
23
|
8
|
0
|
0
|
0
|
9
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(1)
|
(1)
|
(0)
|
(2)
|
(9)
|
(7)
|
(0)
|
4
|
9
|
3
|
(1)
|
(1)
|
(3)
|
(3)
|
(2)
|
(0)
|
6
|
4
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
(12)
|
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 |
(1)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
2
|
2
|
0
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
19
N/A
|
19
+1%
|
10
-46%
|
9
-7%
|
(4)
N/A
|
(3)
+37%
|
5
N/A
|
(3)
N/A
|
(2)
+36%
|
17
N/A
|
21
+25%
|
9
-60%
|
(1)
N/A
|
(3)
-226%
|
(2)
+9%
|
8
N/A
|
14
+81%
|
4
-74%
|
(2)
N/A
|
(0)
+96%
|
(0)
-19%
|
(0)
+16%
|
(0)
+5%
|
(0)
-5%
|
(0)
+23%
|
(0)
+87%
|
0
N/A
|
0
-41%
|
(0)
N/A
|
(0)
-5%
|
(0)
-27%
|
(0)
0%
|
(0)
-19%
|
|
| 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)
|
(4)
|
(2)
|
2
|
2
|
2
|
1
|
(0)
|
(0)
|
1
|
0
|
|
| Net Change in Cash |
12
N/A
|
13
+8%
|
(8)
N/A
|
(5)
+32%
|
16
N/A
|
(18)
N/A
|
6
N/A
|
(33)
N/A
|
(29)
+12%
|
9
N/A
|
5
-41%
|
(5)
N/A
|
3
N/A
|
(1)
N/A
|
(8)
-1 258%
|
3
N/A
|
4
+29%
|
(4)
N/A
|
4
N/A
|
8
+86%
|
(6)
N/A
|
(6)
+1%
|
19
N/A
|
17
-12%
|
7
-55%
|
8
+11%
|
(3)
N/A
|
8
N/A
|
6
-27%
|
(9)
N/A
|
(5)
+47%
|
(0)
+96%
|
(2)
-804%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(6)
N/A
|
(7)
-25%
|
(20)
-189%
|
(18)
+11%
|
19
N/A
|
(15)
N/A
|
1
N/A
|
(29)
N/A
|
(27)
+8%
|
(8)
+70%
|
(16)
-95%
|
(13)
+14%
|
3
N/A
|
2
-37%
|
(6)
N/A
|
(5)
+20%
|
(10)
-116%
|
(7)
+27%
|
6
N/A
|
7
+14%
|
(6)
N/A
|
(6)
+3%
|
19
N/A
|
20
+5%
|
10
-52%
|
7
-31%
|
(5)
N/A
|
(4)
+29%
|
(5)
-31%
|
(9)
-90%
|
(5)
+47%
|
(1)
+85%
|
(2)
-155%
|
|