Allied Minds PLC
LSE:ALM
Cash Flow Statement
Cash Flow Statement
Allied Minds PLC
| 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 | Sep-2021 | Dec-2021 | Jun-2022 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||
| Net Income |
(58)
|
(70)
|
(97)
|
(108)
|
(114)
|
(121)
|
(104)
|
(91)
|
45
|
100
|
50
|
26
|
(56)
|
(42)
|
(49)
|
(16)
|
(22)
|
|
| Depreciation & Amortization |
3
|
3
|
4
|
6
|
7
|
7
|
6
|
6
|
6
|
4
|
3
|
3
|
1
|
1
|
0
|
1
|
1
|
|
| Other Non-Cash Items |
10
|
8
|
7
|
7
|
10
|
12
|
10
|
11
|
(127)
|
(169)
|
(98)
|
(56)
|
41
|
29
|
42
|
5
|
14
|
|
| Cash Interest Paid |
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(1)
|
(6)
|
3
|
5
|
2
|
2
|
(2)
|
(3)
|
5
|
4
|
1
|
2
|
(4)
|
(0)
|
0
|
2
|
2
|
|
| Cash from Operating Activities |
(45)
N/A
|
(66)
-45%
|
(82)
-25%
|
(91)
-11%
|
(95)
-4%
|
(100)
-5%
|
(91)
+9%
|
(78)
+15%
|
(71)
+9%
|
(61)
+13%
|
(45)
+27%
|
(25)
+44%
|
(17)
+33%
|
(13)
+26%
|
0
N/A
|
(9)
N/A
|
(12)
-36%
|
|
| Investing Cash Flow | ||||||||||||||||||
| Capital Expenditures |
(2)
|
(12)
|
(23)
|
(15)
|
(4)
|
(2)
|
(2)
|
(3)
|
(9)
|
(10)
|
(4)
|
(2)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
|
| Other Items |
(39)
|
(122)
|
(52)
|
57
|
75
|
59
|
6
|
0
|
(19)
|
(25)
|
25
|
21
|
(11)
|
(19)
|
0
|
(19)
|
(15)
|
|
| Cash from Investing Activities |
(41)
N/A
|
(134)
-229%
|
(75)
+44%
|
42
N/A
|
71
+68%
|
57
-20%
|
4
-92%
|
(2)
N/A
|
(28)
-1 032%
|
(35)
-25%
|
22
N/A
|
19
-10%
|
(11)
N/A
|
(19)
-63%
|
0
N/A
|
(19)
N/A
|
(15)
+21%
|
|
| Financing Cash Flow | ||||||||||||||||||
| Net Issuance of Common Stock |
209
|
89
|
39
|
32
|
128
|
112
|
35
|
45
|
41
|
33
|
25
|
21
|
0
|
14
|
0
|
14
|
14
|
|
| Net Issuance of Debt |
(3)
|
(3)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
2
|
2
|
0
|
0
|
(1)
|
(1)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
(12)
|
(40)
|
(40)
|
(0)
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
206
N/A
|
87
-58%
|
38
-56%
|
32
-16%
|
128
+299%
|
114
-11%
|
35
-69%
|
43
+21%
|
41
-4%
|
21
-48%
|
14
-35%
|
(17)
N/A
|
(38)
-126%
|
15
N/A
|
0
N/A
|
13
N/A
|
13
-1%
|
|
| Change in Cash | ||||||||||||||||||
| Net Change in Cash |
120
N/A
|
(113)
N/A
|
(119)
-5%
|
(17)
+86%
|
104
N/A
|
71
-32%
|
(51)
N/A
|
(37)
+27%
|
(58)
-55%
|
(75)
-30%
|
(10)
+87%
|
(23)
-134%
|
(66)
-193%
|
(16)
+76%
|
0
N/A
|
(15)
N/A
|
(14)
+3%
|
|
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow |
(47)
N/A
|
(78)
-64%
|
(105)
-36%
|
(107)
-1%
|
(99)
+7%
|
(102)
-3%
|
(92)
+9%
|
(80)
+13%
|
(80)
0%
|
(72)
+11%
|
(49)
+32%
|
(27)
+44%
|
(18)
+35%
|
(13)
+29%
|
0
N/A
|
(9)
N/A
|
(13)
-36%
|
|