Pental Ltd
ASX:PTL
Cash Flow Statement
Cash Flow Statement
Pental Ltd
| 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 | Jul-2017 | Dec-2017 | Jul-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jul-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
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
|
0
|
0
|
|
| Cash Taxes Paid |
(2)
|
(2)
|
(3)
|
(5)
|
(4)
|
(6)
|
(6)
|
(3)
|
(1)
|
(0)
|
(2)
|
(4)
|
(5)
|
(2)
|
(3)
|
(5)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(3)
|
(4)
|
(3)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(0)
|
1
|
0
|
|
| Cash Interest Paid |
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(4)
|
(6)
|
(9)
|
(9)
|
(6)
|
(3)
|
(2)
|
(1)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(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)
|
|
| Cash from Operating Activities |
5
N/A
|
2
-58%
|
9
+380%
|
17
+81%
|
18
+11%
|
12
-32%
|
6
-48%
|
4
-42%
|
5
+35%
|
10
+103%
|
9
-17%
|
16
+88%
|
15
-7%
|
5
-64%
|
11
+98%
|
12
+11%
|
3
-78%
|
1
-42%
|
2
+33%
|
(1)
N/A
|
(3)
-388%
|
(2)
+22%
|
7
N/A
|
11
+55%
|
12
+9%
|
13
+6%
|
11
-10%
|
8
-31%
|
7
-15%
|
5
-27%
|
7
+52%
|
2
-71%
|
(2)
N/A
|
6
N/A
|
9
+44%
|
8
0%
|
16
+89%
|
23
+45%
|
10
-57%
|
4
-57%
|
6
+49%
|
12
+93%
|
12
-2%
|
2
-84%
|
(1)
N/A
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(4)
|
(12)
|
(15)
|
(9)
|
(13)
|
(15)
|
(12)
|
(1)
|
(5)
|
(2)
|
(1)
|
(1)
|
(0)
|
(1)
|
(5)
|
(6)
|
(5)
|
(1)
|
(1)
|
(0)
|
(2)
|
(5)
|
(5)
|
(3)
|
(4)
|
(6)
|
(6)
|
(6)
|
(3)
|
(9)
|
(8)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
(12)
|
(20)
|
0
|
0
|
0
|
(8)
|
(10)
|
(11)
|
0
|
0
|
(0)
|
(0)
|
0
|
3
|
3
|
(1)
|
(50)
|
(53)
|
3
|
8
|
30
|
25
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(21)
|
(21)
|
(4)
|
(4)
|
54
|
53
|
0
|
(0)
|
|
| Cash from Investing Activities |
(15)
N/A
|
(32)
-104%
|
(15)
+52%
|
(9)
+41%
|
(13)
-41%
|
(23)
-85%
|
(22)
+5%
|
(12)
+48%
|
(5)
+54%
|
(2)
+67%
|
(1)
+51%
|
(1)
-8%
|
(0)
+80%
|
2
N/A
|
(2)
N/A
|
(6)
-257%
|
(55)
-786%
|
(54)
+3%
|
2
N/A
|
7
+301%
|
28
+278%
|
20
-29%
|
(4)
N/A
|
(2)
+44%
|
(4)
-68%
|
(6)
-43%
|
(6)
-4%
|
(6)
+11%
|
(3)
+44%
|
(9)
-182%
|
(8)
+5%
|
(1)
+82%
|
(2)
-49%
|
(2)
+1%
|
(2)
+4%
|
(2)
+11%
|
(2)
-6%
|
(23)
-1 093%
|
(23)
+2%
|
(5)
+79%
|
(5)
-5%
|
53
N/A
|
53
+1%
|
0
-100%
|
(1)
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
11
|
11
|
0
|
0
|
0
|
0
|
0
|
25
|
25
|
0
|
19
|
20
|
6
|
6
|
2
|
7
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
16
|
31
|
12
|
2
|
(3)
|
13
|
21
|
6
|
1
|
(14)
|
(14)
|
(12)
|
(15)
|
(8)
|
(4)
|
2
|
36
|
34
|
(4)
|
(9)
|
(42)
|
(36)
|
(13)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
4
|
3
|
(2)
|
(3)
|
(4)
|
(3)
|
(0)
|
(0)
|
|
| Cash Paid for Dividends |
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(4)
|
(2)
|
0
|
0
|
0
|
0
|
(3)
|
(4)
|
(5)
|
(5)
|
(3)
|
(2)
|
0
|
0
|
0
|
0
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(12)
|
(22)
|
(12)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(2)
|
(2)
|
0
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(31)
|
0
|
0
|
|
| Cash from Financing Activities |
11
N/A
|
25
+135%
|
7
-73%
|
(3)
N/A
|
(8)
-231%
|
8
N/A
|
15
+96%
|
2
-89%
|
(1)
N/A
|
(4)
-289%
|
(4)
-5%
|
(12)
-205%
|
(15)
-21%
|
(11)
+26%
|
(7)
+31%
|
(3)
+58%
|
53
N/A
|
53
+1%
|
(6)
N/A
|
8
N/A
|
(24)
N/A
|
(30)
-25%
|
(7)
+77%
|
(13)
-91%
|
3
N/A
|
2
-54%
|
(4)
N/A
|
(4)
-6%
|
(4)
-5%
|
(4)
-5%
|
(4)
+17%
|
(2)
+44%
|
(2)
-7%
|
(2)
-8%
|
(3)
-28%
|
(5)
-67%
|
(5)
-1%
|
10
N/A
|
8
-18%
|
(7)
N/A
|
(8)
-8%
|
(8)
-7%
|
(45)
-449%
|
(53)
-18%
|
(12)
+77%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(0)
N/A
|
(4)
-2 921%
|
1
N/A
|
5
+523%
|
(3)
N/A
|
(3)
-25%
|
(1)
+73%
|
(6)
-592%
|
(1)
+79%
|
5
N/A
|
4
-21%
|
3
-19%
|
0
-97%
|
(3)
N/A
|
1
N/A
|
2
+76%
|
0
-87%
|
1
+260%
|
(2)
N/A
|
15
N/A
|
1
-96%
|
(13)
N/A
|
(4)
+66%
|
(5)
-12%
|
11
N/A
|
8
-26%
|
1
-84%
|
(2)
N/A
|
(1)
+62%
|
(8)
-1 123%
|
(5)
+44%
|
(1)
+69%
|
(7)
-380%
|
1
N/A
|
3
+151%
|
2
-52%
|
9
+456%
|
10
+13%
|
(5)
N/A
|
(8)
-66%
|
(6)
+17%
|
57
N/A
|
20
-65%
|
(51)
N/A
|
(14)
+72%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
1
N/A
|
(10)
N/A
|
(6)
+41%
|
8
N/A
|
6
-25%
|
(3)
N/A
|
(5)
-79%
|
3
N/A
|
(0)
N/A
|
8
N/A
|
8
-9%
|
15
+97%
|
15
-3%
|
5
-69%
|
6
+21%
|
6
+11%
|
(3)
N/A
|
1
N/A
|
1
+75%
|
(1)
N/A
|
(5)
-445%
|
(8)
-42%
|
2
N/A
|
8
+293%
|
8
-1%
|
7
-14%
|
5
-23%
|
2
-56%
|
4
+58%
|
(4)
N/A
|
(1)
+76%
|
1
N/A
|
(5)
N/A
|
4
N/A
|
6
+73%
|
7
+3%
|
14
+112%
|
21
+46%
|
8
-63%
|
3
-59%
|
5
+57%
|
11
+125%
|
12
+7%
|
2
-86%
|
(2)
N/A
|
|