7digital Group plc
LSE:7DIG
Cash Flow Statement
Cash Flow Statement
7digital Group plc
| Sep-2002 | Mar-2003 | Sep-2003 | Mar-2004 | Sep-2004 | Mar-2005 | Sep-2005 | Mar-2006 | Sep-2006 | Mar-2007 | Sep-2007 | Mar-2008 | Sep-2008 | Mar-2009 | Sep-2009 | Mar-2010 | Sep-2010 | Mar-2011 | Sep-2011 | Mar-2012 | Sep-2012 | Mar-2013 | Sep-2013 | Mar-2014 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Income |
0
|
(2)
|
0
|
(1)
|
0
|
(1)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(5)
|
(3)
|
(6)
|
(8)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(12)
|
(12)
|
(6)
|
(4)
|
(1)
|
(2)
|
(4)
|
(2)
|
|
| Depreciation & Amortization |
0
|
1
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
2
|
1
|
1
|
0
|
0
|
1
|
1
|
0
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(2)
|
(1)
|
1
|
0
|
(3)
|
(2)
|
(0)
|
1
|
1
|
0
|
1
|
1
|
1
|
(2)
|
3
|
5
|
(0)
|
(0)
|
(0)
|
0
|
0
|
4
|
4
|
1
|
0
|
(1)
|
(0)
|
1
|
1
|
|
| Cash Taxes 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
|
|
| 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
|
|
| Change in Working Capital |
(0)
|
(0)
|
(0)
|
1
|
(0)
|
(0)
|
0
|
1
|
(0)
|
(3)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
0
|
1
|
1
|
0
|
0
|
0
|
(0)
|
(1)
|
0
|
(0)
|
(3)
|
(3)
|
(2)
|
1
|
4
|
2
|
2
|
0
|
(1)
|
3
|
0
|
(1)
|
(0)
|
(3)
|
(1)
|
0
|
|
| Cash from Operating Activities |
(1)
N/A
|
(1)
-17%
|
(1)
+14%
|
0
N/A
|
(1)
N/A
|
(1)
-1%
|
(0)
+94%
|
1
N/A
|
0
-90%
|
(3)
N/A
|
(0)
+86%
|
(1)
-127%
|
(3)
-166%
|
(2)
+35%
|
1
N/A
|
0
-38%
|
(3)
N/A
|
(2)
+25%
|
0
N/A
|
(0)
N/A
|
(0)
+3%
|
(1)
-97%
|
(1)
-89%
|
(1)
+34%
|
(3)
-358%
|
(6)
-81%
|
(6)
+7%
|
(5)
+20%
|
(3)
+36%
|
(0)
+85%
|
(2)
-247%
|
(0)
+87%
|
(2)
-713%
|
(7)
-320%
|
(4)
+44%
|
(4)
-10%
|
(4)
+2%
|
(2)
+44%
|
(5)
-112%
|
(4)
+27%
|
(1)
+64%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(5)
|
(6)
|
(1)
|
2
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
|
| Other Items |
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
0
|
(0)
|
(1)
|
2
|
3
|
0
|
8
|
7
|
(2)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
4
|
4
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(2)
N/A
|
(1)
+72%
|
(1)
-18%
|
(2)
-135%
|
(2)
-14%
|
(2)
+19%
|
(1)
+57%
|
(0)
+48%
|
(1)
-282%
|
(3)
-72%
|
1
N/A
|
3
+136%
|
(0)
N/A
|
8
N/A
|
7
-21%
|
(2)
N/A
|
(1)
+52%
|
(1)
-16%
|
(1)
+56%
|
(0)
+88%
|
(0)
+17%
|
(0)
-420%
|
(0)
-31%
|
(1)
-326%
|
(1)
+6%
|
3
N/A
|
3
-17%
|
1
-65%
|
1
+40%
|
(0)
N/A
|
(1)
-199%
|
(4)
-283%
|
(6)
-50%
|
(1)
+85%
|
3
N/A
|
1
-64%
|
0
-96%
|
(0)
N/A
|
(1)
-35%
|
(1)
+8%
|
(1)
-14%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
5
|
6
|
2
|
2
|
2
|
2
|
0
|
0
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
7
|
7
|
0
|
0
|
0
|
0
|
3
|
11
|
8
|
0
|
1
|
3
|
2
|
6
|
6
|
0
|
0
|
|
| Net Issuance of Debt |
(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
|
2
|
1
|
(0)
|
1
|
0
|
0
|
2
|
1
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(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
|
|
| Other |
1
|
(2)
|
(1)
|
(0)
|
(0)
|
1
|
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
|
0
|
0
|
|
| Cash from Financing Activities |
5
N/A
|
4
-30%
|
2
-51%
|
2
-7%
|
2
+1%
|
3
+58%
|
1
-62%
|
0
-87%
|
3
+2 231%
|
3
-2%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(1)
-9%
|
(1)
-32%
|
(1)
-42%
|
(0)
+56%
|
(0)
+68%
|
(0)
+54%
|
0
N/A
|
0
+1 600%
|
7
+3 935%
|
7
+1%
|
0
-96%
|
0
N/A
|
0
N/A
|
0
N/A
|
3
N/A
|
11
+270%
|
8
-27%
|
2
-81%
|
2
+40%
|
3
+41%
|
3
-11%
|
6
+119%
|
6
+6%
|
2
-72%
|
1
-35%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
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
|
|
| Net Change in Cash |
2
N/A
|
2
+1%
|
0
-87%
|
(0)
N/A
|
(1)
-3 933%
|
0
N/A
|
0
+24%
|
1
+462%
|
2
+43%
|
(3)
N/A
|
1
N/A
|
2
+132%
|
(3)
N/A
|
7
N/A
|
7
+10%
|
(2)
N/A
|
(5)
-123%
|
(4)
+10%
|
(1)
+68%
|
(1)
+41%
|
(0)
+38%
|
(1)
-90%
|
(1)
-59%
|
(2)
-38%
|
2
N/A
|
4
+105%
|
(3)
N/A
|
(4)
-27%
|
(1)
+63%
|
(1)
+40%
|
(0)
+76%
|
6
N/A
|
(0)
N/A
|
(7)
-2 758%
|
1
N/A
|
(0)
N/A
|
(2)
-435%
|
3
N/A
|
0
-88%
|
(2)
N/A
|
(0)
+80%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(1)
-11%
|
(1)
+10%
|
(0)
+96%
|
(1)
-2 833%
|
(1)
+3%
|
(0)
+80%
|
1
N/A
|
(1)
N/A
|
(5)
-423%
|
(2)
+63%
|
(2)
+1%
|
(3)
-73%
|
(2)
+37%
|
1
N/A
|
0
-67%
|
(3)
N/A
|
(2)
+26%
|
0
N/A
|
(0)
N/A
|
(0)
+8%
|
(1)
-72%
|
(1)
-90%
|
(1)
+31%
|
(4)
-351%
|
(7)
-82%
|
(7)
+0%
|
(6)
+16%
|
(4)
+35%
|
(1)
+74%
|
(3)
-215%
|
(5)
-64%
|
(8)
-69%
|
(8)
+2%
|
(2)
+76%
|
(4)
-125%
|
(4)
+0%
|
(3)
+35%
|
(6)
-100%
|
(4)
+25%
|
(2)
+54%
|
|