Service Stream Ltd
ASX:SSM
Cash Flow Statement
Cash Flow Statement
Service Stream Ltd
| 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
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
2
|
0
|
5
|
0
|
7
|
0
|
8
|
0
|
2
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
4
|
0
|
6
|
|
| Cash Taxes Paid |
(5)
|
(2)
|
(2)
|
(8)
|
(10)
|
(6)
|
(2)
|
(1)
|
(0)
|
2
|
(2)
|
(9)
|
(8)
|
11
|
12
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(8)
|
(6)
|
(14)
|
(21)
|
(15)
|
(19)
|
(31)
|
(25)
|
(24)
|
(24)
|
(11)
|
(11)
|
(9)
|
44
|
46
|
(12)
|
(12)
|
(8)
|
|
| Cash Interest Paid |
0
|
(1)
|
(2)
|
(3)
|
(5)
|
(7)
|
(8)
|
(7)
|
(6)
|
(6)
|
(6)
|
(5)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(4)
|
(2)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(7)
|
(11)
|
(13)
|
(12)
|
(12)
|
(12)
|
(9)
|
|
| Change in Working Capital |
0
|
(0)
|
0
|
1
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
4
|
7
|
6
|
10
|
10
|
|
| Cash from Operating Activities |
6
N/A
|
6
-1%
|
5
-18%
|
(1)
N/A
|
(33)
-2 884%
|
(43)
-30%
|
8
N/A
|
23
+182%
|
17
-28%
|
20
+19%
|
25
+23%
|
42
+70%
|
16
-62%
|
19
+19%
|
3
-83%
|
(5)
N/A
|
25
N/A
|
11
-58%
|
32
+206%
|
63
+94%
|
62
0%
|
49
-21%
|
51
+4%
|
76
+50%
|
80
+5%
|
55
-31%
|
60
+8%
|
52
-13%
|
58
+11%
|
68
+17%
|
46
-33%
|
104
+129%
|
59
-44%
|
(11)
N/A
|
95
N/A
|
144
+52%
|
97
-33%
|
121
+25%
|
135
+11%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(5)
|
(6)
|
(11)
|
(12)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(7)
|
(8)
|
(9)
|
(15)
|
(16)
|
(8)
|
(3)
|
(3)
|
(4)
|
(7)
|
(10)
|
(11)
|
(9)
|
(7)
|
(8)
|
(10)
|
(10)
|
(8)
|
(8)
|
(9)
|
(10)
|
(7)
|
(5)
|
(8)
|
(8)
|
(9)
|
(10)
|
(12)
|
(13)
|
|
| Other Items |
1
|
(21)
|
(19)
|
(8)
|
(43)
|
(36)
|
(3)
|
(4)
|
(0)
|
5
|
3
|
1
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
1
|
1
|
(17)
|
(18)
|
(0)
|
0
|
(82)
|
(81)
|
1
|
1
|
1
|
(312)
|
(312)
|
3
|
(9)
|
(8)
|
4
|
5
|
6
|
|
| Cash from Investing Activities |
1
N/A
|
(26)
N/A
|
(25)
+6%
|
(19)
+23%
|
(55)
-189%
|
(42)
+23%
|
(8)
+81%
|
(9)
-14%
|
(5)
+45%
|
(0)
+98%
|
(3)
-3 689%
|
(7)
-96%
|
(9)
-32%
|
(14)
-63%
|
(16)
-9%
|
(7)
+55%
|
(2)
+70%
|
(2)
-9%
|
(4)
-59%
|
(6)
-73%
|
(8)
-31%
|
(10)
-16%
|
(26)
-167%
|
(25)
+4%
|
(8)
+67%
|
(9)
-15%
|
(92)
-881%
|
(89)
+3%
|
(6)
+93%
|
(9)
-34%
|
(9)
-2%
|
(319)
-3 508%
|
(318)
+0%
|
(5)
+98%
|
(17)
-254%
|
(16)
+3%
|
(6)
+61%
|
(7)
-8%
|
(7)
-8%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
44
|
44
|
0
|
0
|
33
|
33
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
19
|
0
|
(2)
|
0
|
(1)
|
(4)
|
(4)
|
(14)
|
(27)
|
(13)
|
0
|
(1)
|
(1)
|
0
|
0
|
179
|
179
|
0
|
0
|
(1)
|
(4)
|
(9)
|
(6)
|
|
| Net Issuance of Debt |
0
|
32
|
28
|
(10)
|
39
|
86
|
27
|
(47)
|
(53)
|
(23)
|
(11)
|
(15)
|
7
|
20
|
6
|
(10)
|
(43)
|
(29)
|
(17)
|
(21)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
60
|
55
|
(10)
|
(30)
|
(37)
|
65
|
98
|
55
|
(53)
|
(149)
|
(90)
|
(95)
|
(80)
|
|
| Cash Paid for Dividends |
(15)
|
(3)
|
(5)
|
(8)
|
(9)
|
(9)
|
(9)
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(6)
|
(6)
|
(3)
|
0
|
0
|
(2)
|
(6)
|
(8)
|
(9)
|
(11)
|
(16)
|
(22)
|
(27)
|
(30)
|
(35)
|
(36)
|
(34)
|
(29)
|
(10)
|
0
|
(6)
|
(9)
|
(9)
|
(18)
|
(28)
|
(31)
|
|
| Other |
0
|
0
|
0
|
(1)
|
(1)
|
(0)
|
(0)
|
(2)
|
(2)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(19)
|
(19)
|
0
|
0
|
0
|
0
|
(0)
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(15)
N/A
|
29
N/A
|
23
-20%
|
25
+10%
|
74
+195%
|
77
+4%
|
18
-77%
|
(19)
N/A
|
(22)
-11%
|
(23)
-7%
|
(11)
+51%
|
(15)
-31%
|
5
N/A
|
14
+204%
|
0
-100%
|
(13)
N/A
|
(25)
-95%
|
(10)
+58%
|
(20)
-100%
|
(29)
-40%
|
(28)
+3%
|
(33)
-18%
|
(15)
+54%
|
(31)
-105%
|
(49)
-58%
|
(40)
+18%
|
30
N/A
|
24
-20%
|
(43)
N/A
|
(65)
-52%
|
(66)
-1%
|
235
N/A
|
277
+18%
|
49
-82%
|
(62)
N/A
|
(159)
-155%
|
(112)
+30%
|
(132)
-18%
|
(117)
+12%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(8)
N/A
|
9
N/A
|
3
-64%
|
5
+53%
|
(14)
N/A
|
(8)
+42%
|
18
N/A
|
(5)
N/A
|
(10)
-84%
|
(3)
+68%
|
10
N/A
|
20
+105%
|
12
-42%
|
19
+58%
|
(12)
N/A
|
(24)
-94%
|
(2)
+92%
|
(2)
-8%
|
8
N/A
|
28
+239%
|
26
-5%
|
6
-75%
|
10
+52%
|
20
+107%
|
23
+12%
|
6
-76%
|
(3)
N/A
|
(14)
-379%
|
9
N/A
|
(6)
N/A
|
(29)
-410%
|
20
N/A
|
18
-10%
|
34
+88%
|
16
-54%
|
(31)
N/A
|
(21)
+32%
|
(18)
+16%
|
11
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
6
N/A
|
1
-81%
|
(1)
N/A
|
(12)
-1 137%
|
(45)
-286%
|
(49)
-9%
|
3
N/A
|
18
+545%
|
12
-33%
|
15
+21%
|
18
+20%
|
34
+87%
|
7
-79%
|
4
-41%
|
(13)
N/A
|
(12)
+7%
|
22
N/A
|
8
-64%
|
28
+255%
|
56
+96%
|
53
-5%
|
38
-27%
|
42
+9%
|
69
+64%
|
72
+5%
|
45
-37%
|
50
+9%
|
44
-12%
|
50
+14%
|
58
+17%
|
36
-39%
|
98
+174%
|
53
-45%
|
(18)
N/A
|
87
N/A
|
136
+56%
|
87
-36%
|
109
+26%
|
122
+11%
|
|