Liberty Two Degrees Ltd
JSE:L2D
Cash Flow Statement
Cash Flow Statement
Liberty Two Degrees Ltd
| Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Sep-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||
| Net Income |
647
|
0
|
535
|
0
|
(1 524)
|
0
|
34
|
259
|
0
|
249
|
161
|
|
| Depreciation & Amortization |
1
|
0
|
3
|
0
|
3
|
0
|
0
|
0
|
0
|
3
|
0
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(57)
|
0
|
185
|
0
|
1 953
|
0
|
52
|
232
|
0
|
265
|
117
|
|
| Cash Taxes Paid |
5
|
1
|
(1)
|
0
|
1
|
1
|
0
|
0
|
(0)
|
(1)
|
(1)
|
|
| Cash Interest Paid |
3
|
74
|
147
|
153
|
152
|
145
|
114
|
148
|
155
|
163
|
181
|
|
| Change in Working Capital |
(1 086)
|
(382)
|
(564)
|
(181)
|
(467)
|
(1)
|
0
|
(571)
|
(78)
|
(481)
|
(303)
|
|
| Cash from Operating Activities |
(495)
N/A
|
(382)
+23%
|
158
N/A
|
(181)
N/A
|
(37)
+80%
|
(1)
+96%
|
307
N/A
|
(80)
N/A
|
106
N/A
|
37
-65%
|
(24)
N/A
|
|
| Investing Cash Flow | ||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(10)
|
(6)
|
(10)
|
(1)
|
(1)
|
(1)
|
|
| Other Items |
(1 119)
|
(1 191)
|
(154)
|
(85)
|
42
|
(3)
|
74
|
(72)
|
(56)
|
40
|
98
|
|
| Cash from Investing Activities |
(1 120)
N/A
|
(1 192)
-6%
|
(154)
+87%
|
(85)
+45%
|
42
N/A
|
(12)
N/A
|
68
N/A
|
(82)
N/A
|
(58)
+29%
|
39
N/A
|
97
+148%
|
|
| Financing Cash Flow | ||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
(39)
|
(62)
|
(42)
|
(59)
|
(37)
|
(77)
|
(81)
|
(40)
|
(13)
|
|
| Net Issuance of Debt |
1 604
|
1 574
|
89
|
333
|
44
|
92
|
(167)
|
269
|
57
|
1
|
(18)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
(71)
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
1 604
N/A
|
1 574
-2%
|
50
-97%
|
271
+444%
|
3
-99%
|
33
+1 025%
|
(275)
N/A
|
191
N/A
|
(24)
N/A
|
(40)
-62%
|
(32)
+20%
|
|
| Change in Cash | ||||||||||||
| Net Change in Cash |
(11)
N/A
|
(0)
+100%
|
54
N/A
|
5
-91%
|
8
+59%
|
19
+148%
|
100
+414%
|
30
-70%
|
24
-18%
|
36
+50%
|
41
+14%
|
|
| Free Cash Flow | ||||||||||||
| Free Cash Flow |
(496)
N/A
|
(383)
+23%
|
158
N/A
|
(181)
N/A
|
(37)
+79%
|
(11)
+70%
|
301
N/A
|
(90)
N/A
|
105
N/A
|
36
-66%
|
(25)
N/A
|
|