Magnetic Resources NL
ASX:MAU
Cash Flow Statement
Cash Flow Statement
Magnetic Resources NL
| 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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
1
|
|
| Change in Working Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
2
|
(0)
|
(2)
|
0
|
(2)
|
(10)
|
|
| Cash from Operating Activities |
(0)
N/A
|
(0)
+16%
|
(0)
-3%
|
(0)
N/A
|
(0)
+25%
|
(0)
-25%
|
(0)
-3%
|
(0)
-29%
|
(0)
-15%
|
(1)
-15%
|
(1)
N/A
|
(0)
+42%
|
(0)
+54%
|
(0)
-225%
|
(1)
-92%
|
(1)
+28%
|
(1)
-20%
|
(0)
+45%
|
(0)
+0%
|
(1)
-164%
|
(1)
+29%
|
(1)
-2%
|
(1)
-18%
|
(1)
-13%
|
(1)
-13%
|
(4)
-250%
|
(1)
+74%
|
0
N/A
|
(1)
N/A
|
(4)
-187%
|
(11)
-197%
|
(14)
-20%
|
(12)
+11%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(6)
|
(4)
|
(6)
|
(6)
|
(5)
|
(5)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
0
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
|
| Cash from Investing Activities |
(1)
N/A
|
(1)
+30%
|
(2)
-165%
|
(3)
-40%
|
(3)
+2%
|
(2)
+19%
|
(1)
+50%
|
(1)
+26%
|
(1)
-6%
|
(1)
-9%
|
(1)
+19%
|
(1)
-1%
|
(1)
-2%
|
(1)
+36%
|
(0)
+18%
|
(1)
-56%
|
(1)
-41%
|
(1)
-33%
|
(1)
+13%
|
(2)
-38%
|
(2)
-41%
|
(3)
-22%
|
(3)
-20%
|
(4)
-17%
|
(5)
-41%
|
(3)
+39%
|
(6)
-107%
|
(6)
+2%
|
(5)
+28%
|
(5)
0%
|
0
N/A
|
0
-43%
|
(0)
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
1
|
6
|
7
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
1
|
0
|
1
|
3
|
2
|
1
|
1
|
5
|
8
|
3
|
3
|
11
|
10
|
5
|
3
|
5
|
8
|
9
|
17
|
22
|
12
|
|
| Net Issuance of Debt |
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
|
|
| Other |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(1)
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
|
| Cash from Financing Activities |
0
N/A
|
1
+297%
|
6
+407%
|
7
+5%
|
1
-81%
|
(0)
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
1
+21%
|
1
-61%
|
2
+216%
|
1
-17%
|
0
-92%
|
1
+657%
|
3
+202%
|
2
-29%
|
1
-61%
|
1
+76%
|
5
+270%
|
7
+43%
|
3
-62%
|
3
+24%
|
10
+202%
|
9
-9%
|
5
-45%
|
3
-49%
|
5
+83%
|
8
+66%
|
8
+6%
|
16
+89%
|
21
+29%
|
11
-47%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(1)
N/A
|
0
N/A
|
4
+2 643%
|
3
-13%
|
(2)
N/A
|
(3)
-41%
|
(1)
+45%
|
(1)
+14%
|
(0)
+85%
|
(0)
+56%
|
(1)
-863%
|
1
N/A
|
0
-23%
|
(1)
N/A
|
(0)
+53%
|
1
N/A
|
0
-83%
|
(1)
N/A
|
(0)
+81%
|
2
N/A
|
4
+78%
|
(1)
N/A
|
(1)
-2%
|
5
N/A
|
3
-46%
|
(2)
N/A
|
(5)
-116%
|
(1)
+72%
|
2
N/A
|
0
-97%
|
5
+7 988%
|
7
+42%
|
(1)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(1)
+28%
|
(2)
-126%
|
(3)
-34%
|
(3)
+6%
|
(3)
+14%
|
(1)
+44%
|
(1)
+16%
|
(1)
-14%
|
(2)
-12%
|
(1)
+15%
|
(1)
+16%
|
(1)
+10%
|
(1)
-3%
|
(1)
-28%
|
(1)
+0%
|
(2)
-31%
|
(2)
+2%
|
(2)
-20%
|
(3)
-55%
|
(3)
+6%
|
(3)
-16%
|
(4)
-19%
|
(5)
-16%
|
(7)
-45%
|
(8)
-16%
|
(8)
+4%
|
(6)
+18%
|
(6)
+5%
|
(8)
-42%
|
(11)
-36%
|
(14)
-22%
|
(12)
+11%
|
|