Caffyns PLC
LSE:CFYN
Cash Flow Statement
Cash Flow Statement
Caffyns PLC
| 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 |
4
|
4
|
3
|
3
|
4
|
6
|
2
|
(0)
|
1
|
0
|
1
|
4
|
3
|
(3)
|
(4)
|
(2)
|
1
|
1
|
0
|
(0)
|
1
|
2
|
1
|
2
|
2
|
2
|
11
|
11
|
1
|
1
|
2
|
1
|
1
|
1
|
(0)
|
(1)
|
0
|
1
|
1
|
2
|
4
|
4
|
3
|
2
|
(2)
|
(1)
|
0
|
(1)
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
1
|
1
|
0
|
1
|
0
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
3
|
(3)
|
(2)
|
3
|
1
|
2
|
1
|
1
|
1
|
0
|
(1)
|
(2)
|
(1)
|
0
|
1
|
1
|
(8)
|
(8)
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
(0)
|
(0)
|
1
|
1
|
2
|
3
|
3
|
(1)
|
(1)
|
|
| Cash Taxes Paid |
(0)
|
0
|
1
|
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
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
| Cash Interest Paid |
1
|
1
|
1
|
0
|
1
|
0
|
1
|
0
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
3
|
3
|
|
| Change in Working Capital |
(1)
|
(1)
|
(2)
|
(2)
|
(5)
|
(6)
|
1
|
1
|
(0)
|
(1)
|
(2)
|
2
|
(3)
|
(2)
|
8
|
2
|
(3)
|
(2)
|
(1)
|
(0)
|
(3)
|
(2)
|
(1)
|
0
|
2
|
(2)
|
(1)
|
(0)
|
(3)
|
(2)
|
(2)
|
(3)
|
(2)
|
2
|
1
|
(2)
|
(4)
|
(2)
|
2
|
1
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(4)
|
(2)
|
(1)
|
|
| Cash from Operating Activities |
3
N/A
|
4
+10%
|
2
-44%
|
3
+38%
|
(0)
N/A
|
0
N/A
|
5
+1 888%
|
2
-48%
|
2
-13%
|
2
-23%
|
4
+153%
|
5
+25%
|
(2)
N/A
|
0
N/A
|
7
+8 025%
|
4
-43%
|
0
-96%
|
1
+536%
|
1
+58%
|
0
-76%
|
(2)
N/A
|
(1)
+42%
|
(0)
+97%
|
3
N/A
|
5
+90%
|
2
-59%
|
3
+39%
|
5
+54%
|
1
-71%
|
2
+53%
|
2
-16%
|
0
-76%
|
1
+57%
|
6
+764%
|
4
-34%
|
1
-85%
|
(1)
N/A
|
2
N/A
|
7
+226%
|
5
-24%
|
3
-33%
|
3
-17%
|
4
+50%
|
3
-28%
|
0
-96%
|
(0)
N/A
|
(0)
-92%
|
(1)
-255%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
(1)
|
(1)
|
(3)
|
(4)
|
(3)
|
(4)
|
(5)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(2)
|
(4)
|
(6)
|
(7)
|
(7)
|
(3)
|
(2)
|
(4)
|
(4)
|
(5)
|
(4)
|
(6)
|
(7)
|
(3)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(3)
|
(3)
|
(1)
|
(2)
|
(3)
|
(1)
|
(1)
|
(1)
|
|
| Other Items |
(1)
|
4
|
5
|
(0)
|
(3)
|
(3)
|
(0)
|
0
|
2
|
2
|
1
|
(0)
|
0
|
1
|
3
|
2
|
0
|
0
|
2
|
3
|
5
|
4
|
3
|
2
|
0
|
0
|
2
|
4
|
3
|
8
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
|
| Cash from Investing Activities |
(3)
N/A
|
3
N/A
|
4
+30%
|
(3)
N/A
|
(7)
-155%
|
(6)
+24%
|
(4)
+37%
|
(4)
-16%
|
(2)
+62%
|
(2)
-6%
|
(2)
-39%
|
(2)
+30%
|
(2)
-25%
|
(2)
-14%
|
(1)
+71%
|
0
N/A
|
(0)
N/A
|
(1)
-72%
|
1
N/A
|
1
+154%
|
2
+28%
|
2
+6%
|
(1)
N/A
|
(4)
-375%
|
(7)
-91%
|
(7)
+5%
|
(1)
+89%
|
2
N/A
|
(1)
N/A
|
4
N/A
|
2
-45%
|
(4)
N/A
|
(6)
-29%
|
(7)
-27%
|
(3)
+60%
|
(1)
+77%
|
(1)
-56%
|
(1)
+18%
|
(0)
+74%
|
(1)
-295%
|
(3)
-219%
|
(2)
+8%
|
(1)
+71%
|
(2)
-146%
|
(2)
-33%
|
(1)
+55%
|
4
N/A
|
4
-5%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
(2)
|
(3)
|
(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)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
4
|
(1)
|
(4)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(3)
|
2
|
8
|
3
|
(0)
|
(0)
|
(1)
|
0
|
0
|
0
|
5
|
5
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
4
|
3
|
0
|
(3)
|
(0)
|
3
|
(2)
|
(5)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
0
|
(2)
|
|
| Cash Paid for Dividends |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(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
|
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 |
3
N/A
|
(4)
N/A
|
(7)
-76%
|
(1)
+87%
|
(1)
+32%
|
(1)
+8%
|
(1)
-13%
|
(1)
-6%
|
(1)
N/A
|
(1)
N/A
|
(1)
+1%
|
(1)
-3%
|
(1)
-1%
|
(1)
-1%
|
(4)
-371%
|
2
N/A
|
8
+330%
|
2
-68%
|
(1)
N/A
|
(0)
+16%
|
(1)
-94%
|
(1)
+4%
|
(0)
+63%
|
(0)
-33%
|
4
N/A
|
4
-6%
|
(1)
N/A
|
(1)
-4%
|
(2)
-70%
|
(2)
-8%
|
(2)
+11%
|
(2)
+6%
|
3
N/A
|
3
-7%
|
(0)
N/A
|
(4)
-652%
|
(1)
+82%
|
3
N/A
|
(2)
N/A
|
(5)
-103%
|
(4)
+19%
|
(2)
+43%
|
(2)
+3%
|
(2)
+15%
|
(2)
+10%
|
1
N/A
|
(0)
N/A
|
(2)
-961%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
4
N/A
|
3
-23%
|
(1)
N/A
|
(1)
+8%
|
(8)
-807%
|
(6)
+26%
|
1
N/A
|
(2)
N/A
|
(0)
+95%
|
(1)
-500%
|
1
N/A
|
3
+147%
|
(4)
N/A
|
(3)
+32%
|
2
N/A
|
6
+148%
|
7
+32%
|
3
-64%
|
1
-48%
|
1
-7%
|
(1)
N/A
|
(0)
+90%
|
(1)
-936%
|
(1)
-12%
|
3
N/A
|
(0)
N/A
|
1
N/A
|
5
+302%
|
(2)
N/A
|
4
N/A
|
2
-46%
|
(5)
N/A
|
(2)
+64%
|
1
N/A
|
1
-63%
|
(4)
N/A
|
(2)
+34%
|
4
N/A
|
4
+1%
|
(0)
N/A
|
(3)
-828%
|
(2)
+42%
|
1
N/A
|
(0)
N/A
|
(4)
-689%
|
(1)
+83%
|
3
N/A
|
0
-89%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
2
N/A
|
3
+85%
|
1
-57%
|
0
-69%
|
(4)
N/A
|
(2)
+37%
|
1
N/A
|
(2)
N/A
|
(1)
+36%
|
(2)
-82%
|
1
N/A
|
4
+421%
|
(4)
N/A
|
(3)
+9%
|
3
N/A
|
2
-28%
|
(0)
N/A
|
0
N/A
|
0
+48%
|
(2)
N/A
|
(5)
-183%
|
(3)
+34%
|
(4)
-19%
|
(3)
+19%
|
(2)
+31%
|
(4)
-115%
|
0
N/A
|
3
+27 000%
|
(2)
N/A
|
(2)
+7%
|
(3)
-26%
|
(4)
-32%
|
(5)
-28%
|
(1)
+73%
|
1
N/A
|
(0)
N/A
|
(2)
-2 125%
|
1
N/A
|
6
+402%
|
4
-37%
|
1
-86%
|
0
-67%
|
3
+1 753%
|
1
-67%
|
(2)
N/A
|
(1)
+40%
|
(1)
+7%
|
(2)
-69%
|
|