Matrix Composites & Engineering Ltd
ASX:MCE
Cash Flow Statement
Cash Flow Statement
Matrix Composites & Engineering Ltd
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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
|
1
|
1
|
1
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
(1)
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Change in Working Capital |
26
|
(4)
|
1
|
(13)
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
0
|
0
|
0
|
1
|
|
| Cash from Operating Activities |
26
N/A
|
13
-52%
|
1
-88%
|
12
+744%
|
11
-13%
|
(3)
N/A
|
(2)
+30%
|
12
N/A
|
16
+32%
|
24
+47%
|
4
-85%
|
(12)
N/A
|
3
N/A
|
11
+290%
|
11
+6%
|
3
-78%
|
(4)
N/A
|
(3)
+42%
|
(4)
-43%
|
(7)
-88%
|
(6)
+19%
|
(2)
+70%
|
(4)
-135%
|
(4)
-4%
|
(4)
-1%
|
(5)
-16%
|
(9)
-90%
|
1
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||
| Capital Expenditures |
(41)
|
(59)
|
(31)
|
(16)
|
(28)
|
(20)
|
(6)
|
(5)
|
(7)
|
(8)
|
(5)
|
(5)
|
(7)
|
(5)
|
(2)
|
(2)
|
(4)
|
(5)
|
(4)
|
(4)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(5)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
1
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
20
|
20
|
0
|
0
|
(0)
|
0
|
0
|
(7)
|
0
|
|
| Cash from Investing Activities |
(41)
N/A
|
(59)
-43%
|
(31)
+48%
|
(16)
+47%
|
(28)
-75%
|
(20)
+30%
|
(6)
+72%
|
(5)
+18%
|
(7)
-60%
|
(8)
-4%
|
(5)
+37%
|
(5)
+3%
|
(3)
+40%
|
(1)
+62%
|
(2)
-55%
|
(1)
+16%
|
(4)
-196%
|
(5)
-21%
|
(4)
+26%
|
16
N/A
|
18
+14%
|
(2)
N/A
|
(3)
-63%
|
(2)
+40%
|
(1)
+23%
|
(2)
-37%
|
(10)
-404%
|
(5)
+55%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
27
|
15
|
36
|
0
|
35
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
3
|
3
|
0
|
0
|
0
|
0
|
2
|
7
|
4
|
19
|
0
|
|
| Net Issuance of Debt |
3
|
24
|
11
|
(9)
|
(9)
|
(15)
|
(6)
|
(6)
|
(5)
|
(6)
|
(5)
|
4
|
(5)
|
(10)
|
(1)
|
(3)
|
2
|
7
|
3
|
(3)
|
(7)
|
(5)
|
(0)
|
(0)
|
(1)
|
7
|
6
|
(1)
|
|
| Cash Paid for Dividends |
(2)
|
(3)
|
(4)
|
(6)
|
(5)
|
(2)
|
0
|
0
|
0
|
0
|
(2)
|
(3)
|
(1)
|
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
|
(1)
|
(2)
|
(3)
|
|
| Cash from Financing Activities |
27
N/A
|
36
+32%
|
42
+18%
|
18
-57%
|
21
+12%
|
19
-8%
|
(6)
N/A
|
(6)
+9%
|
(5)
+3%
|
(6)
-3%
|
(7)
-26%
|
0
N/A
|
(6)
N/A
|
(10)
-58%
|
(1)
+86%
|
(3)
-137%
|
2
N/A
|
10
+324%
|
6
-35%
|
(3)
N/A
|
(7)
-148%
|
(5)
+36%
|
(0)
+90%
|
2
N/A
|
6
+233%
|
10
+59%
|
24
+152%
|
16
-34%
|
|
| Change in Cash | |||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
2
|
0
|
(0)
|
(0)
|
(1)
|
0
|
1
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
12
N/A
|
(10)
N/A
|
13
N/A
|
15
+12%
|
3
-78%
|
(4)
N/A
|
(14)
-246%
|
2
N/A
|
4
+64%
|
13
+262%
|
(5)
N/A
|
(14)
-179%
|
(6)
+57%
|
(1)
+89%
|
8
N/A
|
(3)
N/A
|
(6)
-122%
|
3
N/A
|
(1)
N/A
|
6
N/A
|
5
-5%
|
(9)
N/A
|
(8)
+12%
|
(4)
+50%
|
0
N/A
|
3
+554%
|
5
+77%
|
13
+156%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||
| Free Cash Flow |
(15)
N/A
|
(46)
-208%
|
(29)
+37%
|
(4)
+87%
|
(17)
-368%
|
(23)
-32%
|
(8)
+66%
|
8
N/A
|
9
+16%
|
16
+81%
|
(2)
N/A
|
(17)
-1 014%
|
(4)
+76%
|
6
N/A
|
10
+62%
|
1
-90%
|
(9)
N/A
|
(8)
+12%
|
(7)
+2%
|
(11)
-49%
|
(8)
+32%
|
(4)
+52%
|
(7)
-96%
|
(6)
+15%
|
(6)
+5%
|
(7)
-21%
|
(12)
-69%
|
(3)
+73%
|
|