Senetas Corp Ltd
ASX:SEN
Cash Flow Statement
Cash Flow Statement
Senetas Corp 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
2
|
1
|
1
|
1
|
1
|
0
|
(0)
|
0
|
|
| Cash Taxes Paid |
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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(2)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
|
| Cash from Operating Activities |
(10)
N/A
|
(4)
+59%
|
0
N/A
|
1
+90%
|
0
-91%
|
3
+4 314%
|
3
+7%
|
3
-6%
|
3
-19%
|
(0)
N/A
|
(2)
-529%
|
(3)
-21%
|
0
N/A
|
1
+2 500%
|
2
+84%
|
3
+32%
|
2
-43%
|
(0)
N/A
|
(3)
-500%
|
(3)
-1%
|
(2)
+35%
|
(1)
+42%
|
(1)
+44%
|
1
N/A
|
3
+380%
|
6
+92%
|
10
+73%
|
7
-31%
|
5
-21%
|
4
-14%
|
2
-50%
|
4
+75%
|
5
+33%
|
3
-33%
|
6
+70%
|
5
-22%
|
0
-96%
|
0
+89%
|
(3)
N/A
|
(4)
-33%
|
(6)
-42%
|
(5)
+15%
|
(7)
-51%
|
(10)
-37%
|
(6)
+36%
|
(5)
+28%
|
(4)
+23%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
3
|
1
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(1)
|
(7)
|
(7)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
5
|
|
| Cash from Investing Activities |
2
N/A
|
1
-58%
|
(2)
N/A
|
(2)
+24%
|
(1)
+38%
|
(2)
-127%
|
(2)
+18%
|
(0)
+90%
|
(0)
+84%
|
(0)
-300%
|
0
N/A
|
(0)
N/A
|
(0)
+27%
|
(0)
+55%
|
(0)
-50%
|
(0)
+40%
|
(0)
-111%
|
(0)
-116%
|
(0)
+2%
|
(0)
+30%
|
(0)
+43%
|
0
N/A
|
0
-36%
|
(0)
N/A
|
(0)
+35%
|
(0)
-273%
|
(0)
-15%
|
(0)
+49%
|
(0)
-2%
|
(1)
-351%
|
(3)
-170%
|
(3)
-3%
|
(2)
+31%
|
(8)
-274%
|
(7)
+8%
|
(2)
+78%
|
(2)
+2%
|
(1)
+62%
|
(0)
+38%
|
(0)
+3%
|
(0)
+5%
|
(0)
+21%
|
(0)
-68%
|
(0)
+2%
|
(0)
+64%
|
(0)
-116%
|
4
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
3
|
0
|
1
|
1
|
1
|
3
|
11
|
7
|
(3)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
6
|
5
|
7
|
12
|
5
|
1
|
2
|
|
| Net Issuance of Debt |
(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
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
2
|
2
|
2
|
(0)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(7)
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(0)
|
0
|
0
|
1
|
1
|
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
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
|
| Cash from Financing Activities |
3
N/A
|
(1)
N/A
|
0
N/A
|
2
+272%
|
2
+42%
|
3
+44%
|
9
+163%
|
(0)
N/A
|
(10)
-14 614%
|
(4)
+64%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
3
N/A
|
3
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(4)
N/A
|
(4)
N/A
|
(1)
+84%
|
(1)
-33%
|
(1)
+40%
|
(0)
+31%
|
0
N/A
|
5
+1 529%
|
4
-10%
|
7
+51%
|
13
+99%
|
6
-53%
|
2
-73%
|
1
-13%
|
|
| 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 |
(5)
N/A
|
(4)
+25%
|
(1)
+62%
|
1
N/A
|
1
+82%
|
4
+206%
|
10
+149%
|
3
-71%
|
(8)
N/A
|
(4)
+46%
|
(2)
+52%
|
(3)
-43%
|
(0)
+94%
|
1
N/A
|
2
+88%
|
3
+36%
|
2
-48%
|
(1)
N/A
|
(3)
-262%
|
(3)
+2%
|
1
N/A
|
2
+173%
|
(0)
N/A
|
0
N/A
|
3
+613%
|
5
+89%
|
9
+78%
|
6
-30%
|
5
-22%
|
3
-32%
|
(1)
N/A
|
1
N/A
|
3
+272%
|
(8)
N/A
|
(5)
+35%
|
2
N/A
|
(2)
N/A
|
(1)
+64%
|
(4)
-404%
|
(4)
-5%
|
(1)
+72%
|
(1)
+34%
|
(1)
-14%
|
3
N/A
|
(0)
N/A
|
(3)
-635%
|
2
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(10)
N/A
|
(4)
+57%
|
0
N/A
|
1
+222%
|
(0)
N/A
|
3
N/A
|
3
+1%
|
3
-9%
|
2
-31%
|
(1)
N/A
|
(3)
-167%
|
(3)
-18%
|
(0)
+95%
|
1
N/A
|
2
+88%
|
3
+35%
|
2
-47%
|
(1)
N/A
|
(3)
-331%
|
(3)
-4%
|
(2)
+35%
|
(1)
+45%
|
(1)
+34%
|
0
N/A
|
3
+544%
|
5
+85%
|
9
+78%
|
6
-30%
|
5
-22%
|
4
-14%
|
1
-65%
|
3
+91%
|
4
+46%
|
2
-42%
|
5
+120%
|
4
-19%
|
(0)
N/A
|
(0)
+27%
|
(3)
-1 254%
|
(4)
-29%
|
(6)
-38%
|
(5)
+15%
|
(8)
-52%
|
(11)
-35%
|
(7)
+37%
|
(5)
+25%
|
(4)
+21%
|
|