IVE Group Ltd
ASX:IGL
Cash Flow Statement
Cash Flow Statement
IVE Group Ltd
| 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 |
7
|
1
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
|
| Cash Taxes Paid |
(8)
|
(10)
|
(10)
|
(10)
|
(4)
|
(3)
|
(7)
|
(11)
|
(9)
|
(9)
|
(12)
|
(12)
|
(12)
|
(13)
|
(15)
|
(13)
|
(8)
|
(9)
|
(14)
|
|
| Cash Interest Paid |
(2)
|
(2)
|
(5)
|
(7)
|
(7)
|
(8)
|
(8)
|
(9)
|
(10)
|
(7)
|
(9)
|
(8)
|
(3)
|
(5)
|
(7)
|
(10)
|
(11)
|
(12)
|
(11)
|
|
| Change in Working Capital |
(4)
|
(6)
|
(16)
|
(18)
|
(15)
|
(10)
|
(3)
|
(6)
|
(12)
|
(10)
|
(4)
|
(2)
|
(5)
|
(11)
|
(25)
|
(32)
|
(18)
|
(4)
|
(3)
|
|
| Cash from Operating Activities |
21
N/A
|
9
-56%
|
34
+273%
|
51
+50%
|
37
-28%
|
47
+28%
|
50
+6%
|
49
-2%
|
79
+62%
|
113
+43%
|
106
-6%
|
79
-26%
|
72
-9%
|
54
-24%
|
23
-57%
|
34
+45%
|
102
+203%
|
128
+25%
|
107
-16%
|
|
| Investing Cash Flow | ||||||||||||||||||||
| Capital Expenditures |
(9)
|
(11)
|
(20)
|
(34)
|
(36)
|
(32)
|
(22)
|
(12)
|
(10)
|
(8)
|
(9)
|
(11)
|
(16)
|
(17)
|
(11)
|
(7)
|
(15)
|
(24)
|
(28)
|
|
| Other Items |
(23)
|
(111)
|
(123)
|
(35)
|
(14)
|
(7)
|
(8)
|
(2)
|
(25)
|
(17)
|
9
|
(4)
|
(5)
|
(15)
|
(14)
|
(27)
|
(28)
|
0
|
(1)
|
|
| Cash from Investing Activities |
(31)
N/A
|
(122)
-293%
|
(143)
-17%
|
(68)
+52%
|
(51)
+26%
|
(39)
+23%
|
(30)
+22%
|
(14)
+54%
|
(35)
-150%
|
(26)
+27%
|
(0)
+98%
|
(15)
-3 049%
|
(20)
-37%
|
(33)
-60%
|
(25)
+22%
|
(34)
-35%
|
(43)
-25%
|
(24)
+45%
|
(29)
-23%
|
|
| Financing Cash Flow | ||||||||||||||||||||
| Net Issuance of Common Stock |
16
|
40
|
40
|
56
|
56
|
0
|
0
|
0
|
0
|
(1)
|
(7)
|
(7)
|
(0)
|
19
|
19
|
0
|
0
|
0
|
(2)
|
|
| Net Issuance of Debt |
13
|
92
|
97
|
(20)
|
(20)
|
20
|
15
|
(13)
|
(12)
|
(16)
|
(33)
|
(79)
|
(67)
|
(11)
|
(12)
|
14
|
(27)
|
(69)
|
(46)
|
|
| Cash Paid for Dividends |
0
|
(8)
|
(15)
|
(17)
|
(21)
|
(23)
|
(24)
|
(24)
|
(11)
|
0
|
(10)
|
(20)
|
(22)
|
(24)
|
(26)
|
(28)
|
(28)
|
(28)
|
(28)
|
|
| Other |
(10)
|
(5)
|
(3)
|
(2)
|
(2)
|
(0)
|
(1)
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
(0)
|
0
|
0
|
0
|
(2)
|
|
| Cash from Financing Activities |
18
N/A
|
120
+550%
|
118
-1%
|
16
-86%
|
12
-22%
|
(3)
N/A
|
(10)
-219%
|
(38)
-268%
|
(24)
+38%
|
(17)
+30%
|
(51)
-204%
|
(107)
-110%
|
(91)
+15%
|
(17)
+81%
|
(20)
-16%
|
(14)
+31%
|
(55)
-299%
|
(96)
-75%
|
(77)
+20%
|
|
| 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
|
|
| Net Change in Cash |
8
N/A
|
6
-17%
|
9
+44%
|
(1)
N/A
|
(2)
-16%
|
5
N/A
|
9
+94%
|
(3)
N/A
|
20
N/A
|
71
+252%
|
55
-23%
|
(43)
N/A
|
(39)
+8%
|
5
N/A
|
(22)
N/A
|
(15)
+35%
|
4
N/A
|
8
+100%
|
1
-83%
|
|
| Free Cash Flow | ||||||||||||||||||||
| Free Cash Flow |
12
N/A
|
(2)
N/A
|
14
N/A
|
17
+25%
|
0
-98%
|
15
+4 056%
|
28
+89%
|
37
+31%
|
69
+87%
|
105
+53%
|
97
-8%
|
68
-30%
|
56
-18%
|
37
-34%
|
12
-68%
|
26
+122%
|
87
+231%
|
104
+19%
|
79
-24%
|
|