Agriterra Ltd
LSE:AGTA
Cash Flow Statement
Cash Flow Statement
Agriterra Ltd
| Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | May-2009 | Nov-2009 | May-2010 | Nov-2010 | May-2011 | Nov-2011 | May-2012 | Nov-2012 | May-2013 | Nov-2013 | May-2014 | Nov-2014 | May-2015 | Nov-2015 | May-2016 | Nov-2016 | Mar-2017 | Sep-2017 | Mar-2018 | Sep-2018 | Mar-2019 | Sep-2019 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||
| Net Income |
(3)
|
(3)
|
(90)
|
(92)
|
(0)
|
1
|
(4)
|
(2)
|
(2)
|
(6)
|
(7)
|
(8)
|
(7)
|
(4)
|
(6)
|
(9)
|
(16)
|
(14)
|
(8)
|
(6)
|
(4)
|
(6)
|
(5)
|
(4)
|
(3)
|
(3)
|
0
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
|
| Depreciation & Amortization |
0
|
1
|
0
|
(0)
|
0
|
0
|
1
|
2
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
0
|
1
|
0
|
0
|
1
|
1
|
(0)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Non-Cash Items |
(0)
|
(1)
|
86
|
89
|
(2)
|
(5)
|
(1)
|
(0)
|
(1)
|
1
|
1
|
0
|
(0)
|
(3)
|
(2)
|
6
|
14
|
9
|
4
|
5
|
2
|
2
|
0
|
1
|
1
|
1
|
0
|
3
|
3
|
2
|
1
|
1
|
1
|
2
|
3
|
|
| 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
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
2
|
2
|
1
|
0
|
0
|
0
|
|
| Change in Working Capital |
2
|
3
|
(1)
|
(2)
|
1
|
(8)
|
(4)
|
1
|
2
|
0
|
(6)
|
2
|
1
|
(5)
|
1
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
1
|
1
|
1
|
1
|
(1)
|
(2)
|
(3)
|
(1)
|
2
|
1
|
0
|
(1)
|
0
|
|
| Cash from Operating Activities |
(1)
N/A
|
(0)
+91%
|
(4)
-3 964%
|
(5)
-5%
|
(1)
+79%
|
(11)
-998%
|
(8)
+31%
|
1
N/A
|
0
-72%
|
(3)
N/A
|
(10)
-230%
|
(3)
+69%
|
(4)
-16%
|
(10)
-174%
|
(5)
+47%
|
(1)
+79%
|
(0)
+80%
|
(4)
-1 914%
|
(4)
+18%
|
(2)
+39%
|
(3)
-57%
|
(7)
-97%
|
(3)
+54%
|
(1)
+62%
|
(0)
+94%
|
(0)
-100%
|
(1)
-314%
|
(1)
-24%
|
(1)
-103%
|
(1)
+16%
|
1
N/A
|
1
-9%
|
(0)
N/A
|
(2)
-263%
|
1
N/A
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(27)
|
(30)
|
(17)
|
(8)
|
(5)
|
(3)
|
(1)
|
(1)
|
(3)
|
(5)
|
(8)
|
(8)
|
(11)
|
(11)
|
(6)
|
(3)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
|
| Other Items |
0
|
0
|
(5)
|
(5)
|
0
|
0
|
(0)
|
0
|
(0)
|
(1)
|
(2)
|
(1)
|
26
|
27
|
(0)
|
0
|
0
|
(0)
|
0
|
1
|
1
|
2
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(27)
N/A
|
(30)
-12%
|
(22)
+28%
|
(13)
+40%
|
(5)
+65%
|
(3)
+37%
|
(1)
+52%
|
(1)
+37%
|
(3)
-231%
|
(7)
-124%
|
(9)
-41%
|
(9)
-1%
|
16
N/A
|
16
+3%
|
(6)
N/A
|
(3)
+52%
|
(1)
+57%
|
(1)
+13%
|
(0)
+77%
|
0
N/A
|
1
+347%
|
1
+91%
|
1
-59%
|
0
N/A
|
(1)
N/A
|
(1)
-57%
|
0
N/A
|
(0)
N/A
|
(0)
-675%
|
(0)
+81%
|
0
N/A
|
(0)
N/A
|
(1)
-500%
|
(1)
-121%
|
(1)
+38%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
52
|
33
|
6
|
7
|
4
|
9
|
5
|
6
|
7
|
1
|
15
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
3
|
(1)
|
(0)
|
5
|
1
|
2
|
2
|
0
|
1
|
2
|
0
|
1
|
1
|
1
|
0
|
1
|
3
|
3
|
0
|
(0)
|
1
|
3
|
1
|
|
| Other |
(3)
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
49
N/A
|
30
-38%
|
6
-80%
|
6
+6%
|
4
-39%
|
9
+130%
|
5
-46%
|
6
+21%
|
7
+15%
|
2
-67%
|
15
+548%
|
15
+2%
|
3
-80%
|
(1)
N/A
|
(0)
+50%
|
4
N/A
|
1
-73%
|
2
+99%
|
2
-25%
|
0
-81%
|
1
+206%
|
6
+447%
|
4
-37%
|
(0)
N/A
|
(1)
-19%
|
0
N/A
|
0
+183%
|
(0)
N/A
|
2
N/A
|
1
-27%
|
(2)
N/A
|
(1)
+28%
|
1
N/A
|
3
+208%
|
0
-96%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
(0)
|
(3)
|
(3)
|
(1)
|
(1)
|
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
|
|
| Net Change in Cash |
21
N/A
|
(0)
N/A
|
(20)
-16 917%
|
(12)
+43%
|
(5)
+61%
|
(8)
-71%
|
(5)
+35%
|
5
N/A
|
5
+4%
|
(6)
N/A
|
(5)
+24%
|
2
N/A
|
15
+594%
|
6
-63%
|
(12)
N/A
|
0
N/A
|
(1)
N/A
|
(3)
-507%
|
(2)
+32%
|
(2)
+15%
|
(2)
+20%
|
0
N/A
|
1
+173%
|
(2)
N/A
|
(1)
+17%
|
(1)
+8%
|
(0)
+99%
|
(1)
-8 000%
|
(0)
+83%
|
(0)
+7%
|
0
N/A
|
0
+17%
|
0
-89%
|
0
+3 213%
|
0
-44%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(28)
N/A
|
(30)
-7%
|
(22)
+29%
|
(13)
+41%
|
(6)
+55%
|
(14)
-151%
|
(9)
+38%
|
(0)
+95%
|
(3)
-505%
|
(9)
-223%
|
(18)
-107%
|
(11)
+36%
|
(14)
-24%
|
(21)
-45%
|
(11)
+45%
|
(4)
+62%
|
(2)
+59%
|
(5)
-203%
|
(4)
+24%
|
(3)
+37%
|
(4)
-44%
|
(7)
-92%
|
(3)
+54%
|
(1)
+58%
|
(1)
+13%
|
(2)
-35%
|
(0)
+83%
|
(1)
-200%
|
(2)
-127%
|
(1)
+29%
|
2
N/A
|
1
-28%
|
(1)
N/A
|
(3)
-191%
|
(0)
+95%
|
|