Zenith Minerals Ltd
ASX:ZNC
Cash Flow Statement
Cash Flow Statement
Zenith Minerals Ltd
| 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 | 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
(1)
|
(1)
|
(0)
|
(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
|
0
|
0
|
0
|
|
| Change in Working Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(4)
|
0
|
0
|
(0)
|
2
|
(0)
|
|
| Cash from Operating Activities |
(0)
N/A
|
(0)
-53%
|
(0)
-4%
|
(1)
-183%
|
(0)
+38%
|
(0)
+71%
|
(0)
-233%
|
(0)
-8%
|
(0)
+51%
|
(0)
-95%
|
(1)
-54%
|
(0)
+41%
|
(1)
-65%
|
(0)
+30%
|
(0)
+72%
|
(0)
-167%
|
(0)
-47%
|
(1)
-166%
|
(1)
+15%
|
(1)
-2%
|
(2)
-62%
|
(2)
+4%
|
(1)
+12%
|
(2)
-13%
|
(2)
-2%
|
(2)
-47%
|
(4)
-76%
|
(5)
-25%
|
(6)
-3%
|
(6)
-3%
|
(2)
+74%
|
3
N/A
|
1
-75%
|
0
-68%
|
(0)
N/A
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
0
|
0
|
(3)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
(0)
|
0
|
(0)
|
1
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
1
|
0
|
(0)
|
0
|
(4)
|
1
|
4
|
(1)
|
2
|
|
| Cash from Investing Activities |
(1)
N/A
|
(1)
-39%
|
(1)
+12%
|
(1)
+53%
|
(1)
-79%
|
(2)
-73%
|
(2)
-12%
|
(2)
+14%
|
(2)
+2%
|
(1)
+24%
|
(1)
+5%
|
(1)
-10%
|
0
N/A
|
(0)
N/A
|
(1)
-183%
|
(0)
+66%
|
(1)
-23%
|
(0)
+18%
|
(0)
+99%
|
(0)
-6 028%
|
(0)
-1%
|
(0)
+3%
|
0
N/A
|
0
+296%
|
0
-92%
|
0
+304%
|
0
+542%
|
0
-40%
|
(0)
N/A
|
0
N/A
|
(4)
N/A
|
(0)
+90%
|
4
N/A
|
(0)
N/A
|
(1)
-214%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
(0)
|
0
|
0
|
2
|
2
|
3
|
3
|
0
|
2
|
2
|
0
|
0
|
1
|
1
|
0
|
2
|
2
|
2
|
4
|
2
|
0
|
0
|
2
|
2
|
5
|
5
|
6
|
12
|
6
|
0
|
(0)
|
(0)
|
2
|
3
|
|
| 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
|
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)
|
0
|
|
| Cash from Financing Activities |
0
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
2
N/A
|
2
-1%
|
3
+107%
|
3
N/A
|
0
-99%
|
2
+10 050%
|
2
-1%
|
0
N/A
|
0
N/A
|
1
N/A
|
1
+20%
|
0
-83%
|
2
+760%
|
2
+6%
|
2
-12%
|
4
+138%
|
2
-38%
|
0
-98%
|
0
N/A
|
2
N/A
|
2
-5%
|
5
+200%
|
5
+2%
|
6
+21%
|
12
+104%
|
6
-47%
|
0
-96%
|
(0)
N/A
|
(0)
N/A
|
2
N/A
|
3
+5%
|
|
| 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
|
|
| Net Change in Cash |
(1)
N/A
|
(2)
-76%
|
(1)
+11%
|
(1)
+14%
|
0
N/A
|
(0)
N/A
|
1
N/A
|
1
+37%
|
(2)
N/A
|
0
N/A
|
0
-55%
|
(2)
N/A
|
(1)
+70%
|
0
N/A
|
(0)
N/A
|
(1)
-290%
|
1
N/A
|
0
-77%
|
1
+212%
|
3
+375%
|
0
-82%
|
(2)
N/A
|
(1)
+22%
|
0
N/A
|
(0)
N/A
|
2
N/A
|
1
-62%
|
1
-33%
|
6
+947%
|
1
-91%
|
(6)
N/A
|
2
N/A
|
5
+126%
|
2
-52%
|
1
-74%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(2)
-41%
|
(1)
+10%
|
(1)
+4%
|
(2)
-14%
|
(2)
-19%
|
(2)
-26%
|
(3)
-11%
|
(2)
+19%
|
(2)
+25%
|
(2)
-15%
|
(2)
+17%
|
(1)
+25%
|
(2)
-30%
|
(1)
+11%
|
(1)
+37%
|
(1)
-27%
|
(2)
-53%
|
(1)
+36%
|
(1)
-2%
|
(2)
-62%
|
(2)
+3%
|
(1)
+12%
|
(2)
-12%
|
(2)
-2%
|
(3)
-47%
|
(4)
-75%
|
(5)
-25%
|
(6)
-3%
|
(6)
-4%
|
(2)
+73%
|
1
N/A
|
1
-7%
|
0
-62%
|
(4)
N/A
|
|