Primeserv Group Ltd
JSE:PMV
Cash Flow Statement
Cash Flow Statement
Primeserv Group Ltd
| Jun-2003 | Dec-2003 | Jun-2004 | Dec-2004 | Jun-2005 | Dec-2005 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Mar-2011 | Sep-2011 | Mar-2012 | Sep-2012 | Mar-2013 | Sep-2013 | Mar-2014 | Sep-2014 | Mar-2015 | Sep-2015 | Mar-2016 | Sep-2016 | Mar-2017 | Sep-2017 | Mar-2018 | Sep-2018 | Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||
| Net Income |
6
|
0
|
(10)
|
0
|
3
|
0
|
7
|
0
|
17
|
0
|
21
|
0
|
16
|
0
|
10
|
5
|
6
|
5
|
3
|
4
|
8
|
6
|
7
|
11
|
11
|
14
|
20
|
11
|
20
|
31
|
25
|
0
|
27
|
0
|
7
|
0
|
17
|
0
|
24
|
0
|
28
|
0
|
|
| Depreciation & Amortization |
3
|
0
|
2
|
0
|
1
|
0
|
2
|
0
|
2
|
0
|
2
|
0
|
2
|
0
|
3
|
0
|
2
|
0
|
3
|
0
|
2
|
0
|
1
|
0
|
2
|
0
|
3
|
0
|
2
|
0
|
2
|
0
|
8
|
0
|
6
|
0
|
14
|
0
|
9
|
0
|
9
|
0
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
2
|
0
|
12
|
0
|
0
|
0
|
(2)
|
0
|
1
|
0
|
1
|
0
|
(2)
|
0
|
0
|
2
|
3
|
(0)
|
(5)
|
(3)
|
3
|
3
|
9
|
11
|
6
|
6
|
2
|
4
|
2
|
5
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(1)
|
0
|
(3)
|
0
|
1
|
0
|
|
| Cash Taxes Paid |
(0)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
2
|
0
|
2
|
4
|
1
|
(1)
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
6
|
2
|
3
|
7
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
5
|
0
|
5
|
0
|
4
|
0
|
6
|
0
|
5
|
0
|
4
|
0
|
2
|
2
|
2
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
6
|
14
|
2
|
(1)
|
2
|
15
|
(8)
|
(4)
|
(24)
|
(1)
|
(24)
|
12
|
5
|
19
|
(5)
|
(17)
|
(24)
|
(16)
|
(3)
|
(5)
|
(11)
|
(17)
|
(10)
|
2
|
2
|
1
|
(31)
|
(11)
|
10
|
(16)
|
(26)
|
7
|
2
|
30
|
19
|
30
|
10
|
18
|
(10)
|
(5)
|
(8)
|
(1)
|
|
| Cash from Operating Activities |
17
N/A
|
14
-20%
|
7
-53%
|
(1)
N/A
|
6
N/A
|
15
+128%
|
(1)
N/A
|
(4)
-262%
|
(4)
+1%
|
(1)
+74%
|
0
N/A
|
12
+40 200%
|
20
+69%
|
19
-9%
|
8
-59%
|
(10)
N/A
|
(14)
-35%
|
(10)
+27%
|
(2)
+81%
|
(1)
+20%
|
2
N/A
|
(6)
N/A
|
8
N/A
|
26
+230%
|
21
-18%
|
21
+0%
|
(6)
N/A
|
13
N/A
|
35
+167%
|
10
-72%
|
1
-91%
|
22
+2 556%
|
37
+68%
|
30
-19%
|
31
+4%
|
30
-5%
|
41
+36%
|
34
-17%
|
20
-41%
|
25
+25%
|
29
+16%
|
36
+25%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
0
|
(1)
|
0
|
(1)
|
0
|
(3)
|
0
|
(2)
|
0
|
(2)
|
0
|
(2)
|
0
|
(4)
|
0
|
(5)
|
0
|
(2)
|
0
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
(4)
|
(4)
|
(4)
|
0
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(6)
|
(6)
|
(3)
|
(11)
|
(9)
|
(4)
|
|
| Other Items |
1
|
0
|
1
|
0
|
1
|
(0)
|
1
|
(3)
|
2
|
(7)
|
(8)
|
(14)
|
(1)
|
(8)
|
(3)
|
2
|
(12)
|
(4)
|
(0)
|
3
|
(1)
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
|
| Cash from Investing Activities |
(0)
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-3 000%
|
(2)
-606%
|
(3)
-57%
|
(0)
+95%
|
(7)
-3 733%
|
(10)
-43%
|
(14)
-40%
|
(3)
+78%
|
(8)
-172%
|
(7)
+17%
|
(3)
+62%
|
(17)
-536%
|
(9)
+49%
|
(2)
+72%
|
1
N/A
|
(2)
N/A
|
(2)
-23%
|
(1)
+67%
|
(2)
-138%
|
(1)
+27%
|
(1)
+1%
|
(4)
-225%
|
(7)
-49%
|
(4)
+40%
|
(1)
+70%
|
(1)
+34%
|
(1)
-29%
|
(1)
-4%
|
(1)
-41%
|
(1)
+44%
|
(1)
+39%
|
(6)
-1 085%
|
(6)
+4%
|
(3)
+48%
|
(13)
-325%
|
(11)
+13%
|
(6)
+46%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
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)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(0)
|
(0)
|
(4)
|
(6)
|
(6)
|
(4)
|
(3)
|
(3)
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
4
|
0
|
(1)
|
0
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(7)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
| Cash Paid for Dividends |
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)
|
0
|
(1)
|
(1)
|
(3)
|
0
|
(3)
|
(2)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(6)
|
(6)
|
(7)
|
(7)
|
(9)
|
|
| Other |
0
|
1
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(5)
|
(2)
|
(1)
|
1
|
(0)
|
2
|
(0)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(4)
|
0
|
1
|
0
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
0
N/A
|
1
+35%
|
0
-89%
|
(0)
N/A
|
(0)
-42%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
(6)
N/A
|
(2)
+69%
|
(2)
+14%
|
1
N/A
|
(0)
N/A
|
2
N/A
|
(0)
N/A
|
(2)
-948%
|
3
N/A
|
(3)
N/A
|
(1)
+80%
|
(1)
-24%
|
(5)
-499%
|
(5)
+4%
|
0
N/A
|
0
-15%
|
(3)
N/A
|
(4)
-46%
|
(1)
+68%
|
(2)
-49%
|
(3)
-75%
|
(3)
+11%
|
(4)
-36%
|
(5)
-33%
|
(10)
-106%
|
(11)
-8%
|
(7)
+35%
|
(7)
+1%
|
(12)
-61%
|
(17)
-43%
|
(15)
+11%
|
(14)
+8%
|
(14)
+1%
|
(16)
-17%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
18
N/A
|
15
-17%
|
6
-58%
|
(1)
N/A
|
6
N/A
|
15
+141%
|
(3)
N/A
|
(7)
-111%
|
(10)
-37%
|
(10)
+0%
|
(11)
-18%
|
(1)
+92%
|
17
N/A
|
12
-30%
|
0
-96%
|
(15)
N/A
|
(28)
-85%
|
(22)
+21%
|
(5)
+78%
|
(1)
+70%
|
(5)
-253%
|
(13)
-153%
|
7
N/A
|
24
+236%
|
17
-29%
|
16
-6%
|
(12)
N/A
|
4
N/A
|
27
+510%
|
6
-79%
|
(4)
N/A
|
16
N/A
|
26
+61%
|
17
-33%
|
23
+33%
|
22
-5%
|
23
+4%
|
11
-51%
|
2
-82%
|
(1)
N/A
|
4
N/A
|
15
+225%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
16
N/A
|
14
-12%
|
6
-60%
|
(1)
N/A
|
6
N/A
|
15
+160%
|
(4)
N/A
|
(4)
-1%
|
(6)
-47%
|
(1)
+83%
|
(2)
-117%
|
12
N/A
|
18
+53%
|
19
+1%
|
3
-82%
|
(10)
N/A
|
(19)
-84%
|
(10)
+47%
|
(4)
+61%
|
(1)
+62%
|
1
N/A
|
(6)
N/A
|
7
N/A
|
26
+268%
|
20
-23%
|
21
+8%
|
(11)
N/A
|
8
N/A
|
31
+260%
|
10
-68%
|
0
-99%
|
22
+35 951%
|
36
+65%
|
29
-21%
|
31
+7%
|
29
-4%
|
35
+18%
|
28
-19%
|
17
-39%
|
14
-16%
|
20
+39%
|
32
+63%
|
|