Zanaga Iron Ore Company Ltd
LSE:ZIOC
Cash Flow Statement
Cash Flow Statement
Zanaga Iron Ore Company Ltd
| 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 | Sep-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||
| Net Income |
(23)
|
(26)
|
0
|
(1)
|
4
|
57
|
(171)
|
(219)
|
(17)
|
(15)
|
(3)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
8
|
8
|
(3)
|
(3)
|
(2)
|
(5)
|
|
| Depreciation & Amortization |
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
|
|
| Stock-Based Compensation |
2
|
2
|
1
|
1
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
19
|
21
|
(6)
|
(5)
|
(9)
|
(61)
|
168
|
216
|
15
|
13
|
2
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
(8)
|
(9)
|
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
|
|
| Change in Working Capital |
(0)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
1
|
(0)
|
1
|
0
|
1
|
(0)
|
1
|
1
|
(1)
|
|
| Cash from Operating Activities |
(5)
N/A
|
(5)
+1%
|
(5)
-19%
|
(6)
-9%
|
(6)
-2%
|
(5)
+16%
|
(4)
+26%
|
(3)
+15%
|
(3)
+18%
|
(2)
+34%
|
(1)
+38%
|
(1)
+2%
|
(1)
+15%
|
(1)
+2%
|
(1)
-7%
|
(1)
+17%
|
(1)
+37%
|
(1)
-99%
|
(0)
+63%
|
(0)
-21%
|
0
N/A
|
(1)
N/A
|
(0)
+94%
|
0
N/A
|
0
+1 478%
|
(2)
N/A
|
(2)
-2%
|
(1)
+37%
|
(6)
-382%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||
| Capital Expenditures |
(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 Items |
0
|
(0)
|
(0)
|
0
|
(10)
|
(15)
|
(7)
|
(3)
|
(2)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
0
N/A
|
(0)
N/A
|
(0)
-32%
|
0
N/A
|
(10)
N/A
|
(15)
-51%
|
(7)
+53%
|
(3)
+51%
|
(2)
+50%
|
(1)
+56%
|
(1)
+12%
|
(0)
+38%
|
(1)
-43%
|
(1)
-11%
|
(1)
-1%
|
(1)
-6%
|
(1)
+0%
|
(1)
+18%
|
(1)
-4%
|
(1)
-15%
|
(1)
+19%
|
(1)
-12%
|
(0)
+31%
|
(0)
+77%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
(0)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
0
|
2
|
(0)
|
0
|
0
|
1
|
0
|
2
|
10
|
|
| 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
|
1
|
0
|
(1)
|
(0)
|
|
| Cash from Financing Activities |
0
N/A
|
0
N/A
|
(0)
N/A
|
(1)
-87%
|
(0)
+54%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
1
N/A
|
2
+170%
|
0
N/A
|
2
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
2
N/A
|
1
-41%
|
0
-75%
|
9
+2 600%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
(1)
|
2
|
(1)
|
(0)
|
3
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
|
| Net Change in Cash |
(4)
N/A
|
(6)
-39%
|
(5)
+22%
|
(7)
-60%
|
(16)
-119%
|
(17)
-7%
|
(12)
+34%
|
(8)
+31%
|
(5)
+38%
|
(4)
+24%
|
(3)
+26%
|
(2)
+43%
|
(1)
+28%
|
(1)
-31%
|
(2)
-19%
|
(2)
+9%
|
(1)
+25%
|
(1)
+19%
|
(0)
+59%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
(1)
N/A
|
(0)
+85%
|
0
N/A
|
1
+82%
|
(0)
N/A
|
(1)
-64%
|
4
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||
| Free Cash Flow |
(5)
N/A
|
(5)
-1%
|
(6)
-19%
|
(6)
-7%
|
(6)
-2%
|
(5)
+16%
|
(4)
+26%
|
(3)
+15%
|
(3)
+18%
|
(2)
+34%
|
(1)
+38%
|
(1)
+2%
|
(1)
+15%
|
(1)
+2%
|
(1)
-7%
|
(1)
+17%
|
(1)
+37%
|
(1)
-99%
|
(0)
+63%
|
(0)
-21%
|
0
N/A
|
(1)
N/A
|
(0)
+94%
|
0
N/A
|
0
+1 478%
|
(2)
N/A
|
(2)
-2%
|
(1)
+37%
|
(6)
-382%
|
|