Carclo PLC
LSE:CAR
Cash Flow Statement
Cash Flow Statement
Carclo PLC
| Mar-2001 | Sep-2001 | Mar-2002 | 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 | 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 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
12
|
2
|
(5)
|
1
|
2
|
(1)
|
(0)
|
3
|
2
|
3
|
3
|
3
|
7
|
8
|
4
|
5
|
4
|
3
|
5
|
6
|
6
|
5
|
5
|
6
|
6
|
5
|
6
|
(17)
|
(24)
|
2
|
5
|
6
|
12
|
12
|
10
|
7
|
(19)
|
(27)
|
(11)
|
(7)
|
7
|
14
|
6
|
2
|
(4)
|
(7)
|
(3)
|
(2)
|
1
|
2
|
|
| Depreciation & Amortization |
10
|
16
|
8
|
1
|
7
|
7
|
6
|
5
|
6
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
7
|
7
|
6
|
6
|
7
|
8
|
8
|
8
|
8
|
8
|
7
|
6
|
|
| 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
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(1)
|
(1)
|
5
|
3
|
(3)
|
(2)
|
(3)
|
(4)
|
(2)
|
(1)
|
(3)
|
(3)
|
(5)
|
(6)
|
(1)
|
(1)
|
0
|
(0)
|
(2)
|
(2)
|
(3)
|
(1)
|
0
|
(1)
|
(2)
|
(1)
|
(1)
|
22
|
29
|
8
|
6
|
3
|
(1)
|
(1)
|
(1)
|
0
|
17
|
18
|
8
|
6
|
(6)
|
(10)
|
(2)
|
1
|
5
|
7
|
6
|
5
|
6
|
10
|
|
| Cash Taxes Paid |
3
|
2
|
1
|
1
|
(2)
|
(2)
|
0
|
(1)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Cash Interest Paid |
4
|
0
|
4
|
0
|
3
|
0
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
3
|
|
| Change in Working Capital |
(6)
|
(5)
|
(0)
|
1
|
1
|
1
|
(2)
|
0
|
(1)
|
(0)
|
(1)
|
(1)
|
(4)
|
(4)
|
(1)
|
(2)
|
(1)
|
1
|
(4)
|
(5)
|
(1)
|
1
|
0
|
(3)
|
2
|
2
|
(5)
|
(8)
|
(7)
|
(9)
|
(3)
|
(2)
|
(10)
|
(9)
|
(10)
|
(10)
|
(2)
|
18
|
16
|
(1)
|
1
|
(1)
|
(7)
|
(9)
|
(5)
|
5
|
(1)
|
(5)
|
(2)
|
(9)
|
|
| Cash from Operating Activities |
15
N/A
|
11
-25%
|
8
-33%
|
6
-21%
|
7
+23%
|
5
-36%
|
1
-79%
|
5
+408%
|
5
+7%
|
6
+3%
|
3
-48%
|
3
-10%
|
1
-60%
|
1
+1%
|
5
+416%
|
6
+7%
|
6
+8%
|
7
+11%
|
3
-64%
|
1
-45%
|
6
+314%
|
9
+54%
|
9
+2%
|
6
-39%
|
10
+79%
|
11
+11%
|
4
-61%
|
2
-54%
|
2
+12%
|
4
+105%
|
12
+163%
|
12
+1%
|
6
-50%
|
6
+9%
|
4
-45%
|
2
-39%
|
2
-16%
|
15
+692%
|
19
+33%
|
5
-74%
|
8
+65%
|
9
+12%
|
3
-69%
|
1
-64%
|
4
+249%
|
14
+261%
|
10
-24%
|
5
-50%
|
11
+119%
|
8
-26%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
(9)
|
0
|
(4)
|
0
|
(4)
|
(2)
|
(4)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
(5)
|
(5)
|
(4)
|
(6)
|
(9)
|
(8)
|
(7)
|
(9)
|
(12)
|
(12)
|
(11)
|
(9)
|
(8)
|
(8)
|
(10)
|
(10)
|
(8)
|
(10)
|
(9)
|
(7)
|
(7)
|
(7)
|
(9)
|
(6)
|
(7)
|
(10)
|
(5)
|
(2)
|
(2)
|
(4)
|
(3)
|
(1)
|
(1)
|
(2)
|
|
| Other Items |
(16)
|
(13)
|
6
|
(0)
|
4
|
7
|
9
|
0
|
1
|
3
|
4
|
3
|
10
|
8
|
(1)
|
(3)
|
(1)
|
(0)
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(5)
|
(5)
|
0
|
0
|
0
|
3
|
8
|
5
|
1
|
2
|
1
|
1
|
2
|
1
|
1
|
0
|
1
|
0
|
|
| Cash from Investing Activities |
(16)
N/A
|
(13)
+22%
|
(3)
+80%
|
(0)
+92%
|
1
N/A
|
7
+759%
|
5
-36%
|
(2)
N/A
|
(3)
-72%
|
0
N/A
|
1
+677%
|
(1)
N/A
|
6
N/A
|
4
-36%
|
(6)
N/A
|
(6)
-17%
|
(6)
+7%
|
(5)
+13%
|
(3)
+41%
|
(5)
-62%
|
(9)
-79%
|
(8)
+9%
|
(7)
+16%
|
(10)
-39%
|
(12)
-24%
|
(12)
-4%
|
(11)
+11%
|
(9)
+17%
|
(8)
+13%
|
(8)
+2%
|
(10)
-23%
|
(9)
+9%
|
(13)
-51%
|
(16)
-19%
|
(9)
+43%
|
(6)
+32%
|
(7)
-8%
|
(5)
+31%
|
(1)
+84%
|
(1)
+0%
|
(6)
-735%
|
(8)
-34%
|
(4)
+48%
|
(1)
+71%
|
(1)
+34%
|
(3)
-231%
|
(2)
+10%
|
(1)
+72%
|
(0)
+32%
|
(1)
-168%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(4)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
0
|
1
|
0
|
12
|
13
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
8
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
10
|
15
|
6
|
(6)
|
(12)
|
(14)
|
(3)
|
(0)
|
(1)
|
(3)
|
(5)
|
(13)
|
(12)
|
(2)
|
1
|
3
|
0
|
(1)
|
(0)
|
(1)
|
1
|
1
|
1
|
(1)
|
(1)
|
0
|
0
|
5
|
12
|
8
|
0
|
0
|
(3)
|
(2)
|
1
|
(0)
|
(0)
|
(2)
|
(3)
|
5
|
5
|
(3)
|
(2)
|
(1)
|
(4)
|
(13)
|
(12)
|
(4)
|
(7)
|
0
|
|
| Cash Paid for Dividends |
(6)
|
(6)
|
(6)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(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)
|
(8)
|
|
| Cash from Financing Activities |
(0)
N/A
|
5
N/A
|
(0)
N/A
|
(6)
-57 300%
|
(12)
-117%
|
(14)
-14%
|
(4)
+74%
|
(1)
+71%
|
(1)
-9%
|
(1)
+57%
|
(2)
-341%
|
(14)
-526%
|
(13)
+9%
|
(3)
+80%
|
0
N/A
|
3
+6 750%
|
(0)
N/A
|
(1)
-240%
|
3
N/A
|
2
-41%
|
(1)
N/A
|
(1)
N/A
|
(1)
+5%
|
10
N/A
|
10
-6%
|
(1)
N/A
|
(2)
-73%
|
3
N/A
|
10
+248%
|
6
-44%
|
(1)
N/A
|
(2)
-33%
|
4
N/A
|
6
+37%
|
1
-91%
|
(0)
N/A
|
(0)
-2%
|
(2)
-786%
|
(3)
-34%
|
5
N/A
|
5
+2%
|
(4)
N/A
|
(2)
+35%
|
(1)
+62%
|
(5)
-396%
|
(13)
-181%
|
(12)
+7%
|
(4)
+69%
|
(7)
-86%
|
(7)
-3%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
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
|
1
|
0
|
0
|
1
|
1
|
(0)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
(0)
|
(1)
|
(0)
|
(1)
|
(0)
|
0
|
|
| Net Change in Cash |
(1)
N/A
|
3
N/A
|
5
+58%
|
0
N/A
|
(4)
N/A
|
(2)
+44%
|
2
N/A
|
2
+32%
|
1
-41%
|
5
+273%
|
2
-67%
|
(12)
N/A
|
(6)
+54%
|
2
N/A
|
0
-94%
|
2
+1 493%
|
1
-63%
|
1
+10%
|
2
+134%
|
(2)
N/A
|
(4)
-123%
|
(0)
+94%
|
1
N/A
|
6
+387%
|
8
+30%
|
(3)
N/A
|
(9)
-252%
|
(4)
+55%
|
5
N/A
|
3
-46%
|
1
-70%
|
2
+122%
|
(3)
N/A
|
(4)
-51%
|
(6)
-42%
|
(4)
+24%
|
(5)
-14%
|
8
N/A
|
15
+95%
|
9
-43%
|
7
-19%
|
(2)
N/A
|
(3)
-36%
|
0
N/A
|
(2)
N/A
|
(4)
-78%
|
(4)
-24%
|
0
N/A
|
4
+2 419%
|
0
-89%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
15
N/A
|
11
-25%
|
(1)
N/A
|
6
N/A
|
4
-38%
|
5
+28%
|
(3)
N/A
|
3
N/A
|
1
-53%
|
3
+79%
|
(0)
N/A
|
(1)
-270%
|
(2)
-122%
|
(3)
-36%
|
1
N/A
|
2
+235%
|
2
-15%
|
2
+18%
|
(1)
N/A
|
(4)
-192%
|
(3)
+25%
|
1
N/A
|
2
+245%
|
(4)
N/A
|
(2)
+46%
|
(2)
+29%
|
(7)
-341%
|
(7)
-7%
|
(6)
+19%
|
(3)
+43%
|
2
N/A
|
2
+16%
|
(2)
N/A
|
(4)
-66%
|
(6)
-44%
|
(4)
+22%
|
(5)
-19%
|
7
N/A
|
11
+45%
|
(1)
N/A
|
1
N/A
|
(1)
N/A
|
(2)
-232%
|
(1)
+31%
|
1
N/A
|
10
+640%
|
7
-27%
|
4
-44%
|
10
+153%
|
7
-33%
|
|