Silex Systems Ltd
ASX:SLX
Cash Flow Statement
Cash Flow Statement
Silex Systems 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
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
2
|
0
|
2
|
0
|
3
|
|
| Cash Taxes Paid |
(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
|
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
|
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 |
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
4
|
3
|
2
|
2
|
1
|
3
|
6
|
6
|
4
|
4
|
3
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
5
|
6
|
6
|
|
| Cash from Operating Activities |
0
N/A
|
(0)
N/A
|
(1)
-437%
|
(4)
-191%
|
(7)
-62%
|
(7)
-6%
|
(9)
-29%
|
(10)
-2%
|
(7)
+23%
|
13
N/A
|
15
+14%
|
(4)
N/A
|
(4)
+11%
|
(2)
+59%
|
(4)
-119%
|
(7)
-90%
|
(14)
-107%
|
(23)
-66%
|
(29)
-24%
|
(25)
+12%
|
(16)
+36%
|
(17)
-3%
|
(8)
+51%
|
10
N/A
|
3
-66%
|
(3)
N/A
|
(8)
-157%
|
(16)
-102%
|
(6)
+60%
|
(4)
+30%
|
(9)
-102%
|
(10)
-10%
|
(11)
-8%
|
(8)
+22%
|
(7)
+17%
|
(6)
+15%
|
(7)
-15%
|
(8)
-11%
|
(5)
+37%
|
(1)
+81%
|
0
N/A
|
(2)
N/A
|
(2)
-22%
|
1
N/A
|
6
+571%
|
5
-19%
|
3
-39%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(7)
|
(7)
|
(3)
|
(4)
|
(8)
|
(9)
|
(6)
|
(8)
|
(15)
|
(12)
|
(4)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
(1)
|
(1)
|
(0)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
2
|
(0)
|
1
|
2
|
(1)
|
(1)
|
0
|
0
|
(2)
|
(67)
|
(94)
|
7
|
10
|
(7)
|
29
|
(1)
|
(5)
|
4
|
7
|
18
|
7
|
4
|
9
|
9
|
11
|
8
|
8
|
9
|
5
|
7
|
10
|
(32)
|
(40)
|
(1)
|
(114)
|
(117)
|
8
|
8
|
(2)
|
|
| Cash from Investing Activities |
(1)
N/A
|
(1)
-39%
|
(0)
+71%
|
(1)
-139%
|
(3)
-268%
|
(3)
-4%
|
(3)
-5%
|
(4)
-24%
|
1
N/A
|
(1)
N/A
|
1
N/A
|
1
N/A
|
(2)
N/A
|
(1)
+11%
|
(7)
-386%
|
(7)
-1%
|
(5)
+37%
|
(72)
-1 485%
|
(102)
-42%
|
(2)
+98%
|
4
N/A
|
(15)
N/A
|
13
N/A
|
(13)
N/A
|
(9)
+32%
|
2
N/A
|
6
+218%
|
18
+207%
|
7
-60%
|
4
-41%
|
9
+125%
|
9
+1%
|
11
+15%
|
7
-31%
|
8
+2%
|
9
+16%
|
5
-42%
|
7
+33%
|
10
+43%
|
(32)
N/A
|
(40)
-23%
|
(1)
+98%
|
(114)
-14 978%
|
(117)
-3%
|
8
N/A
|
8
+3%
|
(3)
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
50
|
50
|
2
|
1
|
1
|
2
|
87
|
106
|
20
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
38
|
39
|
0
|
115
|
115
|
3
|
3
|
1
|
|
| Net Issuance of Debt |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
7
|
7
|
(7)
|
(7)
|
(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)
|
|
| 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
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
+17%
|
(0)
+60%
|
0
N/A
|
(0)
N/A
|
(0)
+66%
|
7
N/A
|
8
+3%
|
(6)
N/A
|
43
N/A
|
50
+16%
|
2
-97%
|
1
-35%
|
1
+21%
|
2
+9%
|
87
+5 681%
|
106
+23%
|
20
-81%
|
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
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
1
N/A
|
1
+14%
|
(0)
N/A
|
38
N/A
|
38
+0%
|
(0)
N/A
|
115
N/A
|
115
0%
|
2
-98%
|
2
+5%
|
0
-84%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(0)
|
0
|
0
|
(1)
|
(3)
|
(2)
|
(2)
|
4
|
3
|
(4)
|
(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
|
|
| Net Change in Cash |
(0)
N/A
|
(1)
-319%
|
(2)
-36%
|
(5)
-175%
|
(10)
-96%
|
(11)
-8%
|
(13)
-21%
|
(13)
0%
|
2
N/A
|
19
+1 049%
|
8
-60%
|
38
+398%
|
43
+13%
|
3
-94%
|
(7)
N/A
|
(17)
-142%
|
(18)
-8%
|
(8)
+53%
|
(25)
-198%
|
(8)
+70%
|
(12)
-53%
|
(31)
-167%
|
5
N/A
|
(3)
N/A
|
(6)
-82%
|
(1)
+76%
|
(2)
-67%
|
2
N/A
|
1
-61%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
(1)
N/A
|
1
N/A
|
3
+325%
|
(1)
N/A
|
(0)
+81%
|
5
N/A
|
5
+1%
|
(1)
N/A
|
(3)
-97%
|
(2)
+19%
|
(2)
+8%
|
16
N/A
|
15
-4%
|
1
-94%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
0
N/A
|
(0)
N/A
|
(2)
-333%
|
(4)
-180%
|
(8)
-79%
|
(9)
-14%
|
(12)
-32%
|
(11)
+4%
|
(8)
+30%
|
12
N/A
|
14
+17%
|
(5)
N/A
|
(5)
+8%
|
(2)
+52%
|
(11)
-377%
|
(14)
-30%
|
(16)
-17%
|
(27)
-67%
|
(36)
-33%
|
(35)
+5%
|
(22)
+35%
|
(25)
-11%
|
(24)
+5%
|
(2)
+91%
|
(0)
+82%
|
(5)
-1 316%
|
(9)
-64%
|
(16)
-83%
|
(6)
+60%
|
(5)
+30%
|
(9)
-101%
|
(10)
-10%
|
(11)
-8%
|
(8)
+22%
|
(7)
+17%
|
(6)
+14%
|
(7)
-17%
|
(8)
-11%
|
(5)
+37%
|
(1)
+78%
|
0
N/A
|
(2)
N/A
|
(2)
-22%
|
1
N/A
|
6
+761%
|
5
-19%
|
3
-40%
|
|