Aminex PLC
LSE:AEX
Cash Flow Statement
Cash Flow Statement
Aminex PLC
| Dec-2001 | 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 | |||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(1)
|
(4)
|
(5)
|
(2)
|
(2)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(3)
|
(3)
|
(3)
|
(6)
|
(10)
|
(6)
|
(3)
|
(4)
|
(5)
|
(3)
|
(1)
|
(3)
|
(5)
|
(6)
|
(17)
|
(18)
|
(7)
|
(3)
|
(4)
|
(6)
|
(3)
|
1
|
(2)
|
(6)
|
(49)
|
(48)
|
(15)
|
(14)
|
(6)
|
(7)
|
(9)
|
(8)
|
(4)
|
(4)
|
(1)
|
(2)
|
(5)
|
(5)
|
|
| Depreciation & Amortization |
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
2
|
5
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
2
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
1
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
2
|
0
|
(0)
|
0
|
1
|
1
|
0
|
1
|
4
|
8
|
5
|
1
|
1
|
1
|
1
|
(0)
|
0
|
1
|
4
|
14
|
14
|
4
|
1
|
2
|
4
|
4
|
3
|
1
|
1
|
44
|
44
|
13
|
13
|
5
|
5
|
6
|
6
|
2
|
1
|
1
|
1
|
4
|
4
|
|
| 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
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
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
|
1
|
1
|
2
|
2
|
0
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(1)
|
2
|
(0)
|
(2)
|
(1)
|
1
|
1
|
0
|
2
|
(0)
|
(1)
|
5
|
(1)
|
(5)
|
1
|
3
|
(1)
|
(2)
|
1
|
(2)
|
(1)
|
(2)
|
(4)
|
0
|
3
|
2
|
(0)
|
(2)
|
(1)
|
(0)
|
(6)
|
(11)
|
(3)
|
1
|
2
|
3
|
(0)
|
(3)
|
(2)
|
2
|
8
|
6
|
1
|
1
|
(2)
|
(3)
|
(1)
|
(0)
|
|
| Cash from Operating Activities |
0
N/A
|
(1)
N/A
|
(4)
-247%
|
(3)
+31%
|
(2)
+40%
|
(0)
+76%
|
(3)
-567%
|
(4)
-41%
|
(2)
+44%
|
(4)
-62%
|
(2)
+33%
|
3
N/A
|
(2)
N/A
|
(7)
-212%
|
(0)
+98%
|
2
N/A
|
(2)
N/A
|
(4)
-123%
|
(0)
+89%
|
(2)
-466%
|
(0)
+83%
|
(3)
-741%
|
(6)
-87%
|
(1)
+89%
|
1
N/A
|
(1)
N/A
|
(3)
-153%
|
(3)
+4%
|
(2)
+25%
|
(2)
+40%
|
(3)
-112%
|
(5)
-51%
|
1
N/A
|
0
-36%
|
(2)
N/A
|
(1)
+52%
|
(3)
-126%
|
(4)
-42%
|
(3)
+31%
|
0
N/A
|
5
+2 194%
|
3
-33%
|
(2)
N/A
|
(1)
+28%
|
(3)
-94%
|
(3)
-22%
|
(2)
+33%
|
(2)
+21%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(5)
|
(5)
|
(3)
|
(4)
|
(5)
|
(6)
|
(6)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(10)
|
(17)
|
(15)
|
(11)
|
(7)
|
(11)
|
(13)
|
(12)
|
(24)
|
(28)
|
(14)
|
(12)
|
(9)
|
(6)
|
(7)
|
(3)
|
(1)
|
(1)
|
(2)
|
(9)
|
(11)
|
(4)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
12
|
22
|
14
|
11
|
7
|
1
|
8
|
6
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
1
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
(0)
|
3
|
3
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
7
N/A
|
16
+142%
|
11
-36%
|
7
-34%
|
1
-83%
|
(5)
N/A
|
2
N/A
|
3
+31%
|
(3)
N/A
|
(4)
-48%
|
(3)
+16%
|
(2)
+30%
|
(9)
-308%
|
(16)
-67%
|
(14)
+8%
|
(11)
+25%
|
(6)
+45%
|
(10)
-64%
|
(13)
-30%
|
(12)
+9%
|
(24)
-105%
|
(28)
-18%
|
(14)
+48%
|
(12)
+16%
|
(9)
+25%
|
(6)
+34%
|
(8)
-28%
|
0
N/A
|
2
+916%
|
(1)
N/A
|
(2)
-147%
|
(9)
-450%
|
(11)
-16%
|
(4)
+61%
|
(2)
+52%
|
(2)
+12%
|
(0)
+74%
|
1
N/A
|
1
-38%
|
(0)
N/A
|
(1)
-191%
|
(1)
-20%
|
(0)
+56%
|
(0)
+41%
|
(0)
+7%
|
(0)
+36%
|
(0)
-54%
|
(0)
+12%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
9
|
14
|
6
|
21
|
29
|
8
|
0
|
0
|
17
|
19
|
5
|
45
|
45
|
3
|
0
|
0
|
0
|
14
|
15
|
3
|
3
|
(0)
|
26
|
28
|
2
|
0
|
0
|
2
|
2
|
0
|
0
|
0
|
0
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(7)
|
(7)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
8
|
8
|
(0)
|
(0)
|
(2)
|
(2)
|
0
|
(2)
|
(2)
|
(5)
|
(5)
|
0
|
0
|
(0)
|
2
|
2
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
1
|
|
| Other |
0
|
(8)
|
(8)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(3)
|
(3)
|
(0)
|
0
|
0
|
(2)
|
(2)
|
(0)
|
(3)
|
(3)
|
(0)
|
0
|
0
|
0
|
(2)
|
(2)
|
(0)
|
(0)
|
0
|
(2)
|
(2)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(7)
N/A
|
(15)
-116%
|
(8)
+47%
|
(0)
+99%
|
0
N/A
|
0
+200%
|
1
+417%
|
1
-3%
|
8
+787%
|
13
+67%
|
5
-59%
|
19
+246%
|
26
+41%
|
8
-71%
|
(0)
N/A
|
(0)
N/A
|
15
N/A
|
17
+11%
|
4
-75%
|
42
+879%
|
42
+1%
|
3
-93%
|
0
-100%
|
8
+80 000%
|
8
0%
|
12
+53%
|
13
+4%
|
1
-91%
|
1
-38%
|
0
N/A
|
22
N/A
|
20
-12%
|
(3)
N/A
|
0
N/A
|
0
N/A
|
2
N/A
|
2
-11%
|
2
-15%
|
2
+9%
|
(0)
N/A
|
0
N/A
|
4
+1 528%
|
4
-4%
|
0
-94%
|
0
N/A
|
0
N/A
|
0
+487%
|
1
+149%
|
|
| 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
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
|
| Net Change in Cash |
0
N/A
|
0
+1 100%
|
(2)
N/A
|
4
N/A
|
(1)
N/A
|
(5)
-850%
|
0
N/A
|
(0)
N/A
|
3
N/A
|
6
+88%
|
(0)
N/A
|
19
N/A
|
15
-22%
|
(15)
N/A
|
(15)
0%
|
(8)
+42%
|
8
N/A
|
3
-56%
|
(9)
N/A
|
28
N/A
|
18
-35%
|
(28)
N/A
|
(21)
+27%
|
(5)
+76%
|
(0)
+93%
|
5
N/A
|
2
-67%
|
(2)
N/A
|
0
N/A
|
(2)
N/A
|
17
N/A
|
6
-68%
|
(13)
N/A
|
(4)
+68%
|
(4)
-2%
|
(1)
+86%
|
(1)
-87%
|
(1)
+6%
|
(0)
+78%
|
(0)
-80%
|
4
N/A
|
6
+39%
|
1
-81%
|
(1)
N/A
|
(3)
-104%
|
(3)
-18%
|
(2)
+41%
|
(1)
+57%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(5)
N/A
|
(6)
-21%
|
(8)
-22%
|
(7)
+13%
|
(7)
-5%
|
(7)
+7%
|
(8)
-28%
|
(7)
+20%
|
(5)
+27%
|
(8)
-55%
|
(6)
+23%
|
(0)
+99%
|
(12)
-30 525%
|
(23)
-91%
|
(15)
+35%
|
(9)
+44%
|
(9)
-5%
|
(15)
-65%
|
(13)
+11%
|
(14)
-10%
|
(25)
-72%
|
(32)
-27%
|
(21)
+35%
|
(13)
+37%
|
(9)
+33%
|
(8)
+11%
|
(11)
-40%
|
(6)
+43%
|
(4)
+39%
|
(3)
+25%
|
(5)
-97%
|
(14)
-157%
|
(10)
+28%
|
(4)
+63%
|
(4)
-19%
|
(3)
+34%
|
(4)
-42%
|
(6)
-33%
|
(4)
+27%
|
(0)
+90%
|
4
N/A
|
2
-45%
|
(2)
N/A
|
(2)
+30%
|
(3)
-77%
|
(3)
-16%
|
(2)
+29%
|
(2)
+20%
|
|