Castings PLC
LSE:CGS
Cash Flow Statement
Cash Flow Statement
Castings 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 |
8
|
10
|
5
|
8
|
8
|
10
|
10
|
12
|
13
|
12
|
13
|
14
|
17
|
11
|
4
|
5
|
10
|
13
|
16
|
21
|
23
|
22
|
19
|
20
|
22
|
21
|
18
|
19
|
20
|
17
|
16
|
15
|
12
|
12
|
14
|
16
|
13
|
5
|
5
|
11
|
12
|
14
|
17
|
20
|
21
|
15
|
6
|
6
|
|
| Depreciation & Amortization |
3
|
0
|
4
|
0
|
4
|
2
|
5
|
5
|
5
|
5
|
7
|
7
|
6
|
6
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
7
|
7
|
6
|
6
|
7
|
7
|
7
|
7
|
7
|
8
|
9
|
9
|
8
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
|
| 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
|
(1)
|
(2)
|
(4)
|
(4)
|
(6)
|
(6)
|
(2)
|
(2)
|
(2)
|
(1)
|
(5)
|
(5)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
1
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
|
| Cash Taxes Paid |
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
2
|
3
|
5
|
3
|
1
|
1
|
1
|
2
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
5
|
4
|
1
|
1
|
2
|
3
|
3
|
3
|
3
|
3
|
2
|
1
|
2
|
|
| Cash Interest 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(2)
|
(2)
|
1
|
(2)
|
(5)
|
(2)
|
(3)
|
(4)
|
(3)
|
(2)
|
(3)
|
(2)
|
(1)
|
(4)
|
2
|
3
|
(4)
|
(2)
|
(7)
|
(10)
|
(7)
|
(9)
|
(8)
|
(5)
|
(5)
|
(9)
|
(8)
|
(6)
|
(2)
|
(0)
|
(5)
|
(3)
|
(6)
|
(12)
|
(8)
|
(3)
|
1
|
7
|
(1)
|
(9)
|
(11)
|
(13)
|
(5)
|
0
|
(8)
|
(16)
|
(2)
|
11
|
|
| Cash from Operating Activities |
10
N/A
|
9
-11%
|
9
+8%
|
6
-31%
|
7
+7%
|
10
+50%
|
10
-3%
|
11
+9%
|
11
-2%
|
12
+7%
|
11
-3%
|
13
+19%
|
19
+46%
|
10
-47%
|
8
-18%
|
11
+36%
|
6
-48%
|
12
+95%
|
13
+14%
|
16
+21%
|
21
+34%
|
19
-13%
|
18
-4%
|
21
+19%
|
19
-9%
|
14
-26%
|
16
+13%
|
20
+22%
|
25
+26%
|
24
-3%
|
18
-24%
|
19
+6%
|
14
-26%
|
9
-35%
|
16
+69%
|
22
+42%
|
23
+4%
|
21
-11%
|
12
-40%
|
11
-14%
|
10
-3%
|
10
-6%
|
20
+103%
|
28
+39%
|
21
-26%
|
8
-63%
|
12
+59%
|
27
+120%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(12)
|
(10)
|
(8)
|
(5)
|
(3)
|
(6)
|
(8)
|
(6)
|
(4)
|
(7)
|
(10)
|
(7)
|
(9)
|
(17)
|
(20)
|
(11)
|
(3)
|
(7)
|
(10)
|
(9)
|
(13)
|
(11)
|
(7)
|
(10)
|
(10)
|
(10)
|
(8)
|
(7)
|
(7)
|
(11)
|
(14)
|
(14)
|
(11)
|
(8)
|
(5)
|
(5)
|
(8)
|
(7)
|
(5)
|
(5)
|
(4)
|
(5)
|
(6)
|
(8)
|
(10)
|
(12)
|
(13)
|
(15)
|
|
| Other Items |
6
|
5
|
2
|
2
|
1
|
(1)
|
1
|
(0)
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
5
|
5
|
0
|
(10)
|
(10)
|
(1)
|
(2)
|
7
|
6
|
(0)
|
(0)
|
2
|
7
|
6
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
(5)
|
(4)
|
|
| Cash from Investing Activities |
(6)
N/A
|
(5)
+24%
|
(6)
-22%
|
(3)
+52%
|
(3)
+13%
|
(8)
-199%
|
(7)
+11%
|
(6)
+12%
|
(4)
+28%
|
(6)
-50%
|
(9)
-47%
|
(7)
+26%
|
(9)
-31%
|
(15)
-67%
|
(20)
-29%
|
(12)
+40%
|
(3)
+78%
|
(6)
-145%
|
(10)
-52%
|
(9)
+5%
|
(13)
-34%
|
(16)
-24%
|
(12)
+24%
|
(5)
+61%
|
(5)
-1%
|
(10)
-108%
|
(18)
-88%
|
(17)
+8%
|
(9)
+49%
|
(14)
-60%
|
(7)
+45%
|
(7)
+5%
|
(11)
-60%
|
(8)
+31%
|
(3)
+65%
|
2
N/A
|
(2)
N/A
|
(5)
-100%
|
(3)
+32%
|
(5)
-42%
|
(4)
+14%
|
(5)
-27%
|
(6)
-24%
|
(8)
-21%
|
(9)
-19%
|
(11)
-23%
|
(18)
-64%
|
(20)
-8%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(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 Paid for Dividends |
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(19)
|
(19)
|
(6)
|
(6)
|
(6)
|
(6)
|
(13)
|
(13)
|
(6)
|
(7)
|
(7)
|
(7)
|
(14)
|
(14)
|
(14)
|
(14)
|
(11)
|
(11)
|
(8)
|
|
| 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
|
(3)
0%
|
(3)
-2%
|
(4)
-5%
|
(4)
-1%
|
(4)
-2%
|
(4)
-1%
|
(4)
-4%
|
(4)
-1%
|
(4)
-4%
|
(4)
0%
|
(4)
-3%
|
(4)
-1%
|
(4)
-4%
|
(4)
N/A
|
(4)
N/A
|
(4)
N/A
|
(4)
N/A
|
(4)
N/A
|
(5)
-8%
|
(5)
-2%
|
(5)
-7%
|
(5)
-1%
|
(5)
-4%
|
(5)
-1%
|
(6)
-4%
|
(6)
-1%
|
(6)
-2%
|
(6)
-1%
|
(19)
-225%
|
(19)
N/A
|
(6)
+68%
|
(6)
0%
|
(6)
-4%
|
(6)
N/A
|
(13)
-105%
|
(13)
0%
|
(6)
+50%
|
(7)
-1%
|
(7)
-2%
|
(7)
-2%
|
(14)
-104%
|
(14)
+0%
|
(14)
-5%
|
(15)
-1%
|
(11)
+22%
|
(11)
+3%
|
(8)
+28%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(0)
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
1
+3 950%
|
(1)
N/A
|
(0)
+62%
|
1
N/A
|
3
+104%
|
1
-57%
|
(2)
N/A
|
2
N/A
|
6
+181%
|
(9)
N/A
|
(16)
-67%
|
(5)
+69%
|
(1)
+78%
|
1
N/A
|
(1)
N/A
|
2
N/A
|
4
+116%
|
(2)
N/A
|
1
N/A
|
11
+1 213%
|
9
-18%
|
(1)
N/A
|
(8)
-612%
|
(3)
+64%
|
10
N/A
|
(9)
N/A
|
(8)
+5%
|
6
N/A
|
(3)
N/A
|
(5)
-58%
|
7
N/A
|
11
+69%
|
8
-32%
|
9
+23%
|
3
-71%
|
(1)
N/A
|
(0)
+39%
|
(9)
-2 489%
|
(0)
+98%
|
6
N/A
|
(3)
N/A
|
(15)
-389%
|
(17)
-14%
|
(1)
+95%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(3)
N/A
|
(1)
+62%
|
2
N/A
|
2
+1%
|
3
+108%
|
4
+15%
|
3
-35%
|
5
+101%
|
6
+26%
|
5
-23%
|
2
-68%
|
6
+292%
|
10
+62%
|
(6)
N/A
|
(12)
-81%
|
0
N/A
|
3
+683%
|
5
+55%
|
3
-34%
|
7
+99%
|
9
+35%
|
8
-9%
|
11
+36%
|
11
+5%
|
10
-17%
|
5
-52%
|
8
+72%
|
13
+65%
|
18
+35%
|
13
-27%
|
4
-68%
|
6
+40%
|
3
-46%
|
2
-49%
|
11
+582%
|
17
+56%
|
15
-12%
|
14
-9%
|
7
-47%
|
6
-21%
|
6
+6%
|
4
-28%
|
14
+214%
|
20
+48%
|
11
-46%
|
(4)
N/A
|
(1)
+76%
|
11
N/A
|
|