Seafarms Group Ltd
ASX:SFG
Cash Flow Statement
Cash Flow Statement
Seafarms Group 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 | Sep-2010 | Mar-2011 | Sep-2011 | Mar-2012 | Sep-2012 | Mar-2013 | Sep-2013 | Mar-2014 | Sep-2014 | Mar-2015 | Sep-2015 | Mar-2016 | 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
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(5)
|
(5)
|
(4)
|
(1)
|
2
|
0
|
6
|
6
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(2)
|
(1)
|
(2)
|
(3)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
|
| Change in Working Capital |
1
|
1
|
1
|
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
|
(23)
|
(28)
|
(5)
|
(3)
|
(3)
|
0
|
0
|
0
|
|
| Cash from Operating Activities |
(0)
N/A
|
(0)
-44%
|
(1)
-181%
|
(1)
-93%
|
(3)
-84%
|
(4)
-52%
|
(3)
+23%
|
(5)
-75%
|
(5)
+8%
|
(4)
+8%
|
(3)
+39%
|
5
N/A
|
6
+9%
|
2
-68%
|
8
+323%
|
4
-54%
|
0
-89%
|
(0)
N/A
|
(8)
-9 189%
|
(14)
-67%
|
(14)
+3%
|
(12)
+13%
|
(16)
-34%
|
(8)
+51%
|
(7)
+7%
|
(13)
-77%
|
(10)
+21%
|
(20)
-101%
|
(15)
+28%
|
(14)
+5%
|
(16)
-16%
|
(24)
-45%
|
(30)
-26%
|
(24)
+22%
|
(17)
+28%
|
(12)
+30%
|
(15)
-24%
|
(32)
-119%
|
(48)
-50%
|
(39)
+20%
|
(23)
+39%
|
(11)
+53%
|
(10)
+11%
|
(12)
-23%
|
(10)
+20%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
(3)
|
(1)
|
(0)
|
(3)
|
(6)
|
(2)
|
1
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(5)
|
(2)
|
1
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(5)
|
(6)
|
(4)
|
(1)
|
(0)
|
(11)
|
(13)
|
(4)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
|
| Other Items |
9
|
2
|
0
|
(1)
|
0
|
3
|
0
|
(1)
|
0
|
1
|
1
|
(0)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
(7)
|
(6)
|
1
|
(0)
|
1
|
1
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
14
|
|
| Cash from Investing Activities |
7
N/A
|
(0)
N/A
|
(1)
-72%
|
(2)
-139%
|
(3)
-72%
|
(3)
+17%
|
(2)
+32%
|
0
N/A
|
(1)
N/A
|
(0)
+89%
|
1
N/A
|
(1)
N/A
|
(1)
-9%
|
(0)
+92%
|
0
N/A
|
0
-53%
|
(0)
N/A
|
0
N/A
|
1
+480%
|
1
+50%
|
(0)
N/A
|
(8)
-3 258%
|
(8)
+3%
|
(4)
+50%
|
(2)
+57%
|
3
N/A
|
0
-97%
|
(1)
N/A
|
(2)
-198%
|
(3)
-41%
|
(3)
+20%
|
(3)
-12%
|
(5)
-59%
|
(6)
-23%
|
(4)
+29%
|
(1)
+67%
|
(0)
+66%
|
(11)
-2 184%
|
(13)
-14%
|
(4)
+69%
|
(3)
+28%
|
(1)
+77%
|
(1)
+11%
|
(0)
+22%
|
14
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
2
|
2
|
0
|
0
|
0
|
4
|
5
|
3
|
2
|
0
|
1
|
1
|
0
|
0
|
18
|
18
|
0
|
0
|
0
|
10
|
0
|
15
|
0
|
9
|
20
|
22
|
12
|
2
|
27
|
51
|
26
|
12
|
12
|
0
|
106
|
106
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
3
|
4
|
2
|
(2)
|
(3)
|
(4)
|
(2)
|
1
|
9
|
6
|
(4)
|
(3)
|
(1)
|
5
|
9
|
2
|
(9)
|
(7)
|
(2)
|
(2)
|
3
|
(1)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
(2)
|
|
| Cash from Financing Activities |
0
N/A
|
0
N/A
|
0
N/A
|
2
+23 400%
|
2
-1%
|
0
-81%
|
0
+2%
|
1
+44%
|
5
+629%
|
5
+13%
|
3
-42%
|
1
-61%
|
(1)
N/A
|
1
N/A
|
1
-5%
|
(0)
N/A
|
0
N/A
|
18
+14 942%
|
18
-1%
|
(0)
N/A
|
(0)
+33%
|
1
N/A
|
13
+980%
|
14
+5%
|
17
+29%
|
13
-27%
|
6
-50%
|
16
+156%
|
21
+28%
|
13
-38%
|
11
-12%
|
33
+188%
|
47
+43%
|
23
-51%
|
11
-51%
|
17
+46%
|
9
-44%
|
108
+1 061%
|
97
-10%
|
(7)
N/A
|
(2)
+79%
|
(2)
-25%
|
3
N/A
|
9
+182%
|
(2)
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
7
N/A
|
(1)
N/A
|
(2)
-110%
|
(1)
+37%
|
(4)
-269%
|
(6)
-77%
|
(4)
+29%
|
(5)
-5%
|
(1)
+70%
|
1
N/A
|
1
+20%
|
6
+559%
|
5
-24%
|
2
-46%
|
9
+255%
|
4
-58%
|
1
-86%
|
18
+3 373%
|
10
-44%
|
(13)
N/A
|
(14)
-5%
|
(19)
-36%
|
(11)
+43%
|
2
N/A
|
9
+365%
|
2
-71%
|
(4)
N/A
|
(5)
-34%
|
4
N/A
|
(5)
N/A
|
(8)
-69%
|
6
N/A
|
12
+99%
|
(6)
N/A
|
(10)
-53%
|
3
N/A
|
(6)
N/A
|
64
N/A
|
36
-45%
|
(50)
N/A
|
(28)
+44%
|
(14)
+51%
|
(7)
+47%
|
(4)
+49%
|
2
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(3)
N/A
|
(3)
-15%
|
(2)
+50%
|
(2)
-24%
|
(6)
-211%
|
(10)
-73%
|
(5)
+48%
|
(4)
+19%
|
(6)
-51%
|
(6)
+12%
|
(3)
+46%
|
5
N/A
|
6
+14%
|
2
-68%
|
8
+323%
|
4
-55%
|
0
-93%
|
(0)
N/A
|
(9)
-2 848%
|
(14)
-65%
|
(14)
+1%
|
(13)
+11%
|
(17)
-39%
|
(13)
+28%
|
(9)
+29%
|
(12)
-30%
|
(11)
+2%
|
(23)
-102%
|
(18)
+23%
|
(18)
+0%
|
(19)
-9%
|
(27)
-40%
|
(35)
-30%
|
(30)
+15%
|
(21)
+28%
|
(13)
+38%
|
(15)
-15%
|
(43)
-185%
|
(61)
-41%
|
(42)
+31%
|
(26)
+39%
|
(12)
+55%
|
(10)
+11%
|
(13)
-21%
|
(10)
+22%
|
|