RENERGEN Ltd
JSE:REN
Cash Flow Statement
Cash Flow Statement
RENERGEN Ltd
| Feb-2017 | Aug-2017 | Feb-2018 | Aug-2018 | Feb-2019 | Aug-2019 | Feb-2020 | Aug-2020 | Feb-2021 | Aug-2021 | Feb-2022 | Aug-2022 | Feb-2023 | Aug-2023 | Feb-2024 | Aug-2024 | Feb-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||
| Net Income |
0
|
0
|
0
|
0
|
(49)
|
(43)
|
(67)
|
(53)
|
(51)
|
(50)
|
(42)
|
(45)
|
(36)
|
(72)
|
(147)
|
(167)
|
(247)
|
|
| Depreciation & Amortization |
2
|
3
|
3
|
0
|
3
|
2
|
5
|
5
|
5
|
5
|
6
|
5
|
5
|
10
|
23
|
32
|
63
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
7
|
7
|
1
|
2
|
0
|
3
|
8
|
10
|
10
|
8
|
5
|
3
|
|
| Other Non-Cash Items |
(26)
|
(35)
|
(22)
|
0
|
9
|
(32)
|
19
|
24
|
2
|
(12)
|
(18)
|
(14)
|
(48)
|
(33)
|
12
|
23
|
27
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
31
|
18
|
43
|
59
|
74
|
104
|
95
|
|
| Change in Working Capital |
1
|
2
|
1
|
(11)
|
(1)
|
11
|
6
|
6
|
20
|
6
|
(25)
|
10
|
8
|
17
|
61
|
28
|
18
|
|
| Cash from Operating Activities |
(23)
N/A
|
(20)
+14%
|
(18)
+7%
|
(24)
-29%
|
(37)
-55%
|
(61)
-66%
|
(37)
+39%
|
(18)
+52%
|
(24)
-35%
|
(51)
-106%
|
(79)
-57%
|
(43)
+46%
|
(71)
-65%
|
(77)
-10%
|
(54)
+30%
|
(83)
-55%
|
(140)
-68%
|
|
| Investing Cash Flow | ||||||||||||||||||
| Capital Expenditures |
(21)
|
(19)
|
(14)
|
(8)
|
(13)
|
(22)
|
(317)
|
(375)
|
(186)
|
(242)
|
(307)
|
(454)
|
(441)
|
(328)
|
(304)
|
(232)
|
(132)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
(9)
|
1
|
0
|
(10)
|
0
|
0
|
(31)
|
0
|
24
|
0
|
7
|
32
|
|
| Cash from Investing Activities |
(21)
N/A
|
(19)
+10%
|
(14)
+25%
|
(8)
+40%
|
(13)
-62%
|
(31)
-136%
|
(316)
-905%
|
(375)
-19%
|
(196)
+48%
|
(242)
-23%
|
(307)
-27%
|
(484)
-58%
|
(441)
+9%
|
(304)
+31%
|
(304)
0%
|
(226)
+26%
|
(100)
+56%
|
|
| Financing Cash Flow | ||||||||||||||||||
| Net Issuance of Common Stock |
13
|
23
|
23
|
35
|
147
|
228
|
160
|
57
|
0
|
110
|
113
|
354
|
574
|
256
|
33
|
0
|
39
|
|
| Net Issuance of Debt |
0
|
0
|
1
|
0
|
5
|
4
|
283
|
492
|
214
|
(9)
|
268
|
232
|
(58)
|
276
|
267
|
(219)
|
(147)
|
|
| Other |
0
|
0
|
0
|
0
|
(7)
|
(13)
|
(32)
|
(25)
|
0
|
(2)
|
(34)
|
(20)
|
(45)
|
(59)
|
474
|
443
|
(95)
|
|
| Cash from Financing Activities |
13
N/A
|
27
+100%
|
24
-11%
|
35
+47%
|
145
+311%
|
220
+51%
|
411
+87%
|
523
+27%
|
214
-59%
|
98
-54%
|
347
+254%
|
567
+63%
|
471
-17%
|
473
+0%
|
774
+64%
|
224
-71%
|
(203)
N/A
|
|
| Change in Cash | ||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
(4)
|
(15)
|
(9)
|
(3)
|
(6)
|
3
|
7
|
1
|
(3)
|
(1)
|
(1)
|
(0)
|
|
| Net Change in Cash |
(30)
N/A
|
(12)
+62%
|
(8)
+28%
|
3
N/A
|
95
+2 848%
|
123
+30%
|
43
-65%
|
121
+182%
|
(10)
N/A
|
(200)
-1 877%
|
(36)
+82%
|
47
N/A
|
(39)
N/A
|
88
N/A
|
415
+371%
|
(86)
N/A
|
(443)
-416%
|
|
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow |
(44)
N/A
|
(38)
+12%
|
(32)
+16%
|
(32)
+1%
|
(50)
-57%
|
(84)
-66%
|
(355)
-325%
|
(393)
-11%
|
(211)
+46%
|
(292)
-39%
|
(386)
-32%
|
(497)
-29%
|
(511)
-3%
|
(405)
+21%
|
(358)
+12%
|
(316)
+12%
|
(272)
+14%
|
|