Nova Minerals Ltd
ASX:NVA
Cash Flow Statement
Cash Flow Statement
Nova Minerals Ltd
| Jun-2003 | Dec-2003 | Jun-2004 | Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | 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 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-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
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
3
|
2
|
0
|
1
|
0
|
1
|
1
|
1
|
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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(0)
|
|
| Cash from Operating Activities |
(0)
N/A
|
(0)
+14%
|
(0)
-111%
|
(0)
-8%
|
(0)
-5%
|
(0)
-7%
|
(0)
+4%
|
(0)
+4%
|
(1)
-48%
|
(1)
-26%
|
(1)
+20%
|
(0)
+52%
|
(0)
+78%
|
(0)
-314%
|
(0)
+66%
|
0
N/A
|
(0)
N/A
|
(0)
+31%
|
(0)
+11%
|
(0)
+75%
|
(0)
-250%
|
(0)
N/A
|
(0)
+14%
|
(0)
N/A
|
(0)
+11%
|
(1)
-1 551%
|
(1)
-48%
|
(1)
+35%
|
(1)
-12%
|
(1)
-8%
|
(1)
-9%
|
(2)
-39%
|
(2)
-6%
|
(2)
-13%
|
(2)
-18%
|
(3)
-45%
|
(2)
+34%
|
(1)
+46%
|
(3)
-148%
|
(3)
-8%
|
(4)
-41%
|
(4)
+16%
|
(7)
-83%
|
(8)
-14%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(2)
|
(5)
|
(25)
|
(21)
|
(17)
|
(26)
|
(24)
|
(35)
|
(13)
|
(5)
|
(6)
|
|
| Other Items |
0
|
0
|
0
|
1
|
0
|
(0)
|
0
|
(0)
|
0
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
22
|
(0)
|
(1)
|
(1)
|
0
|
10
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
+44%
|
0
N/A
|
1
+81%
|
(0)
N/A
|
(0)
-28%
|
0
N/A
|
(1)
N/A
|
(0)
+61%
|
0
N/A
|
(1)
N/A
|
(0)
+48%
|
(0)
+86%
|
(0)
-975%
|
(1)
-93%
|
(1)
+2%
|
(1)
+37%
|
(0)
+41%
|
(0)
+7%
|
(0)
+93%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(1)
-4 561%
|
(1)
-11%
|
(0)
+62%
|
(1)
-155%
|
(1)
-34%
|
(2)
-123%
|
(3)
-62%
|
(2)
+12%
|
(3)
-1%
|
(5)
-115%
|
(25)
-362%
|
(21)
+16%
|
(18)
+16%
|
(4)
+78%
|
(24)
-510%
|
(36)
-48%
|
(13)
+63%
|
(5)
+61%
|
4
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
1
|
(0)
|
0
|
0
|
0
|
0
|
2
|
2
|
0
|
1
|
1
|
1
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
3
|
4
|
5
|
4
|
2
|
3
|
9
|
42
|
36
|
12
|
12
|
19
|
19
|
1
|
11
|
11
|
|
| 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
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
2
|
1
|
(1)
|
(1)
|
(1)
|
6
|
6
|
(0)
|
(1)
|
(1)
|
|
| Cash from Financing Activities |
0
N/A
|
0
-19%
|
0
-90%
|
(0)
N/A
|
1
N/A
|
1
+17%
|
1
+43%
|
1
-11%
|
0
N/A
|
1
N/A
|
1
+86%
|
1
-53%
|
2
+263%
|
2
-4%
|
(0)
N/A
|
(0)
+80%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+20%
|
0
+18%
|
2
+2 672%
|
2
+1%
|
1
-27%
|
3
+80%
|
4
+66%
|
5
+8%
|
4
-19%
|
2
-40%
|
3
+42%
|
11
+237%
|
43
+292%
|
35
-18%
|
11
-68%
|
11
N/A
|
25
+126%
|
25
N/A
|
1
-96%
|
9
+856%
|
10
+4%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
1
|
0
|
(0)
|
(0)
|
0
|
(0)
|
|
| Net Change in Cash |
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-100%
|
0
N/A
|
0
N/A
|
1
+10 200%
|
0
-90%
|
(1)
N/A
|
(0)
+93%
|
(0)
+83%
|
(0)
-300%
|
2
N/A
|
1
-36%
|
(1)
N/A
|
(1)
+20%
|
(1)
+22%
|
(0)
+39%
|
(0)
+8%
|
(0)
+86%
|
0
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
1
+9 198%
|
0
-88%
|
0
+465%
|
1
+197%
|
2
+138%
|
2
-29%
|
(1)
N/A
|
(2)
-189%
|
(1)
+39%
|
3
N/A
|
14
+339%
|
11
-19%
|
(8)
N/A
|
6
N/A
|
(2)
N/A
|
(15)
-638%
|
(16)
-7%
|
(2)
+87%
|
6
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(0)
N/A
|
(0)
+27%
|
(0)
-60%
|
(1)
-17%
|
(1)
-45%
|
(1)
-6%
|
(1)
+15%
|
(1)
-36%
|
(1)
-31%
|
(1)
-13%
|
(2)
-16%
|
(1)
+39%
|
(0)
+77%
|
(1)
-167%
|
(1)
-3%
|
(1)
-3%
|
(1)
+4%
|
(0)
+38%
|
(0)
+8%
|
(0)
+78%
|
(0)
-38%
|
(0)
N/A
|
(0)
+18%
|
(0)
+11%
|
(0)
+19%
|
(1)
-1 298%
|
(1)
-46%
|
(1)
+34%
|
(2)
-73%
|
(2)
-18%
|
(3)
-54%
|
(4)
-60%
|
(4)
+5%
|
(4)
-4%
|
(7)
-66%
|
(28)
-287%
|
(23)
+17%
|
(18)
+21%
|
(29)
-56%
|
(27)
+6%
|
(39)
-45%
|
(16)
+58%
|
(12)
+26%
|
(13)
-11%
|
|