Acrux Ltd
ASX:ACR
Cash Flow Statement
Cash Flow Statement
Acrux Ltd
| 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 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
0
|
(0)
|
0
|
(0)
|
(0)
|
|
| Cash Taxes Paid |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(15)
|
(20)
|
(5)
|
(2)
|
(3)
|
(4)
|
(11)
|
(13)
|
(9)
|
(6)
|
(4)
|
(5)
|
(6)
|
(4)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
|
| Change in Working Capital |
1
|
2
|
1
|
1
|
2
|
3
|
2
|
1
|
1
|
2
|
4
|
4
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
3
|
5
|
2
|
3
|
3
|
4
|
3
|
4
|
4
|
(1)
|
(1)
|
0
|
(0)
|
|
| Cash from Operating Activities |
(8)
N/A
|
(9)
-5%
|
(8)
+11%
|
(5)
+29%
|
(3)
+50%
|
(5)
-82%
|
(6)
-17%
|
(4)
+24%
|
48
N/A
|
134
+178%
|
65
-51%
|
(22)
N/A
|
(2)
+89%
|
4
N/A
|
6
+46%
|
12
+86%
|
36
+209%
|
32
-12%
|
11
-67%
|
16
+49%
|
17
+5%
|
11
-35%
|
5
-50%
|
1
-74%
|
(5)
N/A
|
(10)
-85%
|
(10)
-2%
|
(8)
+24%
|
(9)
-13%
|
(9)
-9%
|
(11)
-23%
|
(11)
0%
|
(9)
+23%
|
(6)
+34%
|
1
N/A
|
(0)
N/A
|
(5)
-22 655%
|
0
N/A
|
(1)
N/A
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(0)
|
(1)
|
(4)
|
(9)
|
(14)
|
(13)
|
(7)
|
(5)
|
(3)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
3
|
2
|
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 Investing Activities |
(1)
N/A
|
(1)
-4%
|
(0)
+50%
|
(1)
-266%
|
(4)
-322%
|
(9)
-92%
|
(14)
-63%
|
(13)
+10%
|
(6)
+56%
|
(4)
+35%
|
(1)
+80%
|
1
N/A
|
(0)
N/A
|
(0)
-38%
|
(0)
+73%
|
(0)
+33%
|
(0)
-100%
|
(0)
+25%
|
(0)
-120%
|
(0)
-67%
|
(0)
-115%
|
(0)
-65%
|
(1)
-61%
|
(1)
+7%
|
(0)
+50%
|
(0)
-50%
|
(0)
+15%
|
(0)
+34%
|
(0)
-2%
|
(0)
+49%
|
(0)
+21%
|
(0)
-216%
|
(0)
-44%
|
(0)
+58%
|
(0)
+39%
|
(0)
-29%
|
(0)
-3%
|
0
N/A
|
0
+104%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
2
|
5
|
28
|
24
|
0
|
0
|
1
|
1
|
8
|
8
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
18
|
11
|
0
|
0
|
0
|
0
|
0
|
3
|
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)
|
(0)
|
1
|
(1)
|
(1)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(99)
|
(100)
|
(1)
|
(13)
|
(13)
|
(13)
|
(33)
|
(33)
|
(13)
|
(10)
|
(10)
|
(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
|
(0)
|
0
|
(0)
|
0
|
|
| Cash from Financing Activities |
0
N/A
|
2
+228%
|
5
+262%
|
28
+414%
|
24
-14%
|
0
-99%
|
0
-65%
|
1
+1 363%
|
1
+12%
|
8
+476%
|
(91)
N/A
|
(99)
-9%
|
(1)
+99%
|
(13)
-2 014%
|
(13)
0%
|
(13)
N/A
|
(33)
-149%
|
(33)
+0%
|
(13)
+60%
|
(10)
+25%
|
(10)
0%
|
(0)
+99%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-161%
|
7
N/A
|
18
+170%
|
11
-38%
|
(0)
N/A
|
(0)
-57%
|
(0)
+25%
|
(0)
+94%
|
1
N/A
|
2
+28%
|
2
+12%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
1
|
2
|
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 |
(8)
N/A
|
(8)
+8%
|
(3)
+67%
|
22
N/A
|
17
-21%
|
(13)
N/A
|
(20)
-48%
|
(16)
+19%
|
44
N/A
|
138
+213%
|
(25)
N/A
|
(119)
-367%
|
(3)
+97%
|
(9)
-192%
|
(7)
+22%
|
(2)
+78%
|
3
N/A
|
(2)
N/A
|
(3)
-59%
|
6
N/A
|
6
+9%
|
10
+62%
|
5
-55%
|
1
-86%
|
(6)
N/A
|
(10)
-84%
|
(10)
-2%
|
(8)
+24%
|
(9)
-13%
|
(3)
+68%
|
6
N/A
|
(1)
N/A
|
(9)
-991%
|
(6)
+34%
|
0
N/A
|
(0)
N/A
|
(4)
-1 883%
|
2
N/A
|
1
-41%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(9)
N/A
|
(9)
-5%
|
(8)
+13%
|
(7)
+19%
|
(7)
-10%
|
(13)
-88%
|
(20)
-46%
|
(17)
+14%
|
42
N/A
|
129
+210%
|
62
-52%
|
(24)
N/A
|
(3)
+89%
|
4
N/A
|
6
+50%
|
12
+86%
|
36
+209%
|
32
-12%
|
10
-67%
|
16
+49%
|
16
+5%
|
10
-37%
|
5
-54%
|
1
-83%
|
(6)
N/A
|
(10)
-84%
|
(10)
-1%
|
(8)
+24%
|
(9)
-12%
|
(9)
-7%
|
(12)
-23%
|
(12)
-2%
|
(9)
+21%
|
(6)
+35%
|
1
N/A
|
(0)
N/A
|
(5)
-2 850%
|
0
N/A
|
(1)
N/A
|
|