TMK Energy Ltd
ASX:TMK
Cash Flow Statement
Cash Flow Statement
TMK Energy 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 | 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
|
0
|
0
|
1
|
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
|
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
|
|
| Cash from Operating Activities |
(2)
N/A
|
(2)
-7%
|
(2)
+14%
|
(1)
+48%
|
(0)
+55%
|
(1)
-36%
|
(1)
-15%
|
(1)
-18%
|
(1)
+21%
|
(2)
-172%
|
(1)
+59%
|
1
N/A
|
(1)
N/A
|
(1)
-18%
|
(0)
+26%
|
(0)
+44%
|
(0)
+27%
|
(0)
+8%
|
(0)
-15%
|
(0)
-14%
|
(0)
+12%
|
(0)
-40%
|
(0)
-28%
|
(0)
+20%
|
(0)
+61%
|
(0)
-286%
|
(1)
-54%
|
(1)
+3%
|
(1)
-115%
|
(2)
-15%
|
(1)
+13%
|
(1)
+5%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||
| Capital Expenditures |
(9)
|
(2)
|
(1)
|
(0)
|
(0)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(4)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
(1)
|
0
|
(2)
|
(6)
|
(10)
|
(7)
|
(7)
|
(7)
|
|
| Other Items |
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
3
|
2
|
0
|
1
|
1
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
4
|
4
|
6
|
2
|
0
|
0
|
|
| Cash from Investing Activities |
(9)
N/A
|
(2)
+80%
|
(1)
+36%
|
(0)
+64%
|
(0)
+40%
|
(1)
-246%
|
1
N/A
|
1
+14%
|
(1)
N/A
|
1
N/A
|
(0)
N/A
|
(5)
-1 524%
|
(4)
+18%
|
(1)
+75%
|
(1)
+46%
|
(0)
+94%
|
(0)
-204%
|
(0)
+26%
|
(0)
+99%
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
2
N/A
|
(2)
N/A
|
(4)
-97%
|
(5)
-12%
|
(7)
-43%
|
(6)
+12%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
4
|
4
|
1
|
2
|
3
|
2
|
0
|
0
|
0
|
2
|
5
|
4
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
1
|
0
|
0
|
2
|
6
|
6
|
3
|
8
|
7
|
|
| Net Issuance of Debt |
2
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
1
|
1
|
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)
|
|
| Cash from Financing Activities |
2
N/A
|
5
+136%
|
3
-43%
|
(0)
N/A
|
1
N/A
|
2
+114%
|
1
-64%
|
(1)
N/A
|
0
N/A
|
1
+200%
|
2
+275%
|
5
+144%
|
4
-34%
|
2
-32%
|
2
+0%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
2
+32%
|
0
-76%
|
0
N/A
|
0
N/A
|
2
N/A
|
5
+151%
|
5
N/A
|
3
-45%
|
8
+154%
|
7
-10%
|
|
| 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)
|
3
|
(0)
|
(3)
|
0
|
1
|
|
| Net Change in Cash |
(9)
N/A
|
1
N/A
|
(0)
N/A
|
(1)
-6 900%
|
0
N/A
|
1
+96%
|
1
+111%
|
(1)
N/A
|
(1)
-135%
|
(0)
+84%
|
1
N/A
|
1
+2%
|
(1)
N/A
|
1
N/A
|
1
+75%
|
(0)
N/A
|
(0)
+6%
|
(0)
+14%
|
(0)
+13%
|
(0)
-4%
|
(0)
+5%
|
1
N/A
|
1
+11%
|
(0)
N/A
|
(0)
+100%
|
(0)
-60 633%
|
4
N/A
|
5
+45%
|
(0)
N/A
|
(6)
-1 348%
|
(0)
+96%
|
0
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||
| Free Cash Flow |
(10)
N/A
|
(4)
+62%
|
(3)
+28%
|
(1)
+61%
|
(1)
+55%
|
(2)
-262%
|
(2)
-24%
|
(2)
+15%
|
(2)
+14%
|
(2)
-29%
|
(2)
+21%
|
(1)
+70%
|
(4)
-779%
|
(5)
-6%
|
(1)
+79%
|
(0)
+71%
|
(0)
+2%
|
(0)
+14%
|
(0)
+11%
|
(0)
-5%
|
(0)
+12%
|
(0)
-40%
|
(1)
-152%
|
(0)
+59%
|
(1)
-143%
|
(0)
+39%
|
(3)
-567%
|
(6)
-132%
|
(12)
-82%
|
(9)
+25%
|
(9)
+1%
|
(8)
+10%
|
|