PPK Group Ltd
ASX:PPK
Cash Flow Statement
Cash Flow Statement
PPK Group Ltd
| Jun-2002 | Dec-2002 | Jun-2003 | Dec-2003 | Jun-2004 | Dec-2004 | Jun-2005 | Dec-2005 | 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
1
|
0
|
1
|
0
|
2
|
0
|
1
|
|
| Cash Taxes Paid |
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
(1)
|
0
|
(1)
|
0
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Change in Working Capital |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
(1)
|
1
|
(1)
|
1
|
3
|
4
|
1
|
1
|
0
|
0
|
1
|
2
|
1
|
2
|
(1)
|
1
|
0
|
1
|
2
|
1
|
2
|
2
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
2
|
2
|
1
|
1
|
0
|
|
| Cash from Operating Activities |
13
N/A
|
12
-9%
|
11
-7%
|
12
+9%
|
14
+11%
|
9
-35%
|
14
+55%
|
18
+27%
|
12
-32%
|
8
-36%
|
3
-56%
|
(1)
N/A
|
(0)
+71%
|
5
N/A
|
3
-34%
|
1
-51%
|
1
-50%
|
1
+43%
|
2
+60%
|
1
-44%
|
2
+137%
|
2
+11%
|
1
-39%
|
2
+25%
|
(1)
N/A
|
(2)
-70%
|
(2)
+37%
|
(6)
-275%
|
(6)
-6%
|
(7)
-5%
|
(8)
-17%
|
(3)
+57%
|
(0)
+95%
|
0
N/A
|
(2)
N/A
|
1
N/A
|
3
+214%
|
2
-49%
|
(3)
N/A
|
(11)
-233%
|
(8)
+26%
|
(7)
+15%
|
(10)
-39%
|
(10)
-6%
|
(10)
+2%
|
(9)
+5%
|
(7)
+27%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
(2)
|
(2)
|
(3)
|
(8)
|
(7)
|
(4)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(2)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(8)
|
(8)
|
(7)
|
(9)
|
(9)
|
(6)
|
(2)
|
|
| Other Items |
(9)
|
(10)
|
0
|
4
|
7
|
(1)
|
(13)
|
(9)
|
(0)
|
46
|
51
|
5
|
(1)
|
(2)
|
4
|
7
|
1
|
8
|
9
|
1
|
(2)
|
(6)
|
(4)
|
(1)
|
(12)
|
0
|
24
|
12
|
6
|
5
|
14
|
15
|
1
|
2
|
(2)
|
(6)
|
(3)
|
(2)
|
(3)
|
(3)
|
4
|
4
|
3
|
8
|
6
|
(12)
|
(14)
|
|
| Cash from Investing Activities |
(12)
N/A
|
(11)
+2%
|
(2)
+85%
|
1
N/A
|
(1)
N/A
|
(9)
-1 592%
|
(17)
-90%
|
(12)
+28%
|
(1)
+89%
|
45
N/A
|
49
+10%
|
4
-92%
|
(2)
N/A
|
(3)
-49%
|
4
N/A
|
6
+70%
|
1
-83%
|
8
+618%
|
8
+5%
|
1
-88%
|
(2)
N/A
|
(7)
-231%
|
(5)
+31%
|
(2)
+60%
|
(12)
-573%
|
(1)
+89%
|
20
N/A
|
9
-54%
|
5
-47%
|
5
-1%
|
14
+181%
|
14
-1%
|
(1)
N/A
|
(0)
+63%
|
(4)
-2 099%
|
(8)
-89%
|
(6)
+33%
|
(4)
+23%
|
(6)
-39%
|
(7)
-22%
|
(4)
+52%
|
(4)
-24%
|
(4)
+14%
|
(1)
+67%
|
(3)
-103%
|
(18)
-607%
|
(17)
+6%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
8
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
(1)
|
(2)
|
(2)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
5
|
5
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
6
|
12
|
12
|
21
|
38
|
58
|
35
|
(0)
|
3
|
1
|
2
|
1
|
0
|
|
| Net Issuance of Debt |
(5)
|
(5)
|
(5)
|
(7)
|
(8)
|
4
|
10
|
3
|
(2)
|
(38)
|
(40)
|
5
|
11
|
5
|
(1)
|
0
|
(2)
|
(1)
|
5
|
(1)
|
2
|
(2)
|
(3)
|
(1)
|
7
|
(5)
|
(21)
|
(9)
|
(0)
|
1
|
(6)
|
(6)
|
1
|
(3)
|
0
|
1
|
(4)
|
(2)
|
(1)
|
(1)
|
0
|
1
|
(3)
|
(3)
|
(1)
|
(0)
|
0
|
|
| Cash Paid for Dividends |
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(7)
|
(7)
|
(4)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(3)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
8
|
8
|
2
|
6
|
(0)
|
0
|
0
|
(6)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
1
|
(0)
|
(1)
|
(0)
|
|
| Cash from Financing Activities |
(1)
N/A
|
(1)
-36%
|
(10)
-726%
|
(12)
-20%
|
(13)
-9%
|
(2)
+82%
|
2
N/A
|
(6)
N/A
|
(11)
-92%
|
(51)
-372%
|
(52)
-2%
|
(3)
+93%
|
1
N/A
|
(2)
N/A
|
(5)
-130%
|
(2)
+64%
|
(5)
-144%
|
(3)
+42%
|
2
N/A
|
(4)
N/A
|
(0)
+96%
|
(2)
-1 293%
|
(4)
-102%
|
(1)
+73%
|
17
N/A
|
6
-67%
|
(21)
N/A
|
(5)
+78%
|
(0)
+93%
|
1
N/A
|
(6)
N/A
|
(11)
-80%
|
1
N/A
|
1
-41%
|
6
+965%
|
11
+84%
|
7
-38%
|
18
+167%
|
34
+93%
|
55
+60%
|
34
-38%
|
1
-98%
|
0
-58%
|
(1)
N/A
|
1
N/A
|
(0)
N/A
|
0
N/A
|
|
| 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
|
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
|
|
| Net Change in Cash |
1
N/A
|
(1)
N/A
|
(1)
+24%
|
2
N/A
|
0
-99%
|
(2)
N/A
|
(1)
+77%
|
(0)
+60%
|
(0)
+57%
|
2
N/A
|
1
-48%
|
(0)
N/A
|
(1)
-61%
|
(1)
+37%
|
1
N/A
|
6
+377%
|
(3)
N/A
|
6
N/A
|
12
+95%
|
(2)
N/A
|
0
N/A
|
(6)
N/A
|
(7)
-17%
|
(1)
+84%
|
4
N/A
|
2
-48%
|
(2)
N/A
|
(1)
+55%
|
(2)
-40%
|
(1)
+57%
|
0
N/A
|
(1)
N/A
|
0
N/A
|
0
+81%
|
(0)
N/A
|
3
N/A
|
4
+25%
|
15
+252%
|
25
+66%
|
37
+46%
|
23
-38%
|
(11)
N/A
|
(13)
-23%
|
(13)
+3%
|
(12)
+7%
|
(27)
-135%
|
(23)
+15%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
11
N/A
|
10
-9%
|
9
-9%
|
9
+2%
|
6
-36%
|
1
-76%
|
10
+611%
|
15
+44%
|
11
-24%
|
7
-38%
|
2
-68%
|
(2)
N/A
|
(1)
+53%
|
4
N/A
|
3
-35%
|
1
-56%
|
0
-61%
|
1
+45%
|
1
+82%
|
0
-60%
|
2
+295%
|
1
-21%
|
1
-47%
|
1
+23%
|
(2)
N/A
|
(4)
-92%
|
(5)
-24%
|
(8)
-68%
|
(7)
+18%
|
(7)
-3%
|
(8)
-16%
|
(4)
+49%
|
(2)
+51%
|
(2)
-20%
|
(4)
-63%
|
(1)
+76%
|
1
N/A
|
(1)
N/A
|
(6)
-523%
|
(15)
-137%
|
(16)
-4%
|
(15)
+5%
|
(17)
-11%
|
(19)
-14%
|
(18)
+3%
|
(16)
+16%
|
(9)
+40%
|
|