ECO Animal Health Group PLC
LSE:EAH
Cash Flow Statement
Cash Flow Statement
ECO Animal Health Group 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
|
5
|
5
|
1
|
2
|
2
|
1
|
1
|
1
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
4
|
4
|
5
|
5
|
6
|
8
|
10
|
13
|
14
|
14
|
13
|
10
|
6
|
6
|
9
|
20
|
17
|
1
|
4
|
4
|
1
|
3
|
2
|
4
|
6
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
3
|
3
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
3
|
3
|
3
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
|
| 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
|
1
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(0)
|
(0)
|
0
|
0
|
2
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
1
|
1
|
0
|
(1)
|
0
|
1
|
1
|
0
|
(0)
|
0
|
0
|
(0)
|
1
|
3
|
3
|
(0)
|
0
|
4
|
2
|
3
|
0
|
0
|
|
| Cash Taxes Paid |
1
|
1
|
2
|
1
|
1
|
1
|
1
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
0
|
4
|
6
|
3
|
2
|
2
|
1
|
1
|
(0)
|
1
|
3
|
|
| 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
|
1
|
1
|
1
|
1
|
0
|
0
|
|
| Change in Working Capital |
(1)
|
1
|
(2)
|
(3)
|
(1)
|
(4)
|
12
|
13
|
(1)
|
(0)
|
2
|
1
|
(2)
|
(2)
|
(2)
|
0
|
(2)
|
1
|
2
|
(2)
|
0
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(3)
|
(8)
|
(7)
|
(5)
|
(5)
|
(4)
|
(4)
|
(6)
|
(7)
|
(3)
|
(3)
|
(11)
|
(9)
|
(7)
|
(7)
|
9
|
11
|
2
|
(3)
|
3
|
(1)
|
|
| Cash from Operating Activities |
4
N/A
|
6
+62%
|
3
-40%
|
3
-14%
|
2
-17%
|
(1)
N/A
|
15
N/A
|
15
+5%
|
3
-82%
|
4
+36%
|
5
+42%
|
3
-50%
|
(1)
N/A
|
1
N/A
|
2
+110%
|
5
+100%
|
3
-28%
|
7
+102%
|
8
+25%
|
4
-55%
|
6
+59%
|
5
-20%
|
4
-12%
|
6
+29%
|
6
+11%
|
7
+5%
|
7
+11%
|
6
-11%
|
2
-61%
|
6
+154%
|
12
+87%
|
14
+15%
|
14
+4%
|
13
-6%
|
7
-49%
|
1
-78%
|
4
+198%
|
7
+63%
|
12
+67%
|
12
+3%
|
(1)
N/A
|
(2)
-333%
|
16
N/A
|
19
+18%
|
9
-50%
|
5
-44%
|
10
+99%
|
9
-15%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(5)
|
(5)
|
(4)
|
(3)
|
(5)
|
(0)
|
(0)
|
(0)
|
(4)
|
(6)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(4)
|
(4)
|
(6)
|
(6)
|
(6)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(5)
|
(4)
|
(4)
|
(3)
|
(2)
|
(1)
|
(2)
|
(3)
|
(5)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
|
| Other Items |
(2)
|
(2)
|
0
|
(0)
|
0
|
17
|
(7)
|
(22)
|
0
|
(3)
|
3
|
(2)
|
(4)
|
(4)
|
0
|
2
|
(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
|
0
|
1
|
2
|
0
|
(0)
|
|
| Cash from Investing Activities |
(4)
N/A
|
(4)
-1%
|
(2)
+42%
|
(4)
-46%
|
(3)
+13%
|
13
N/A
|
(12)
N/A
|
(27)
-128%
|
(4)
+84%
|
(6)
-37%
|
(2)
+67%
|
(2)
-1%
|
(4)
-118%
|
(4)
+13%
|
(4)
+3%
|
(4)
-1%
|
(4)
-16%
|
(5)
-7%
|
(4)
+6%
|
(4)
+8%
|
(4)
+2%
|
(5)
-18%
|
(5)
+0%
|
(4)
+8%
|
(4)
-2%
|
(6)
-29%
|
(6)
-8%
|
(6)
+1%
|
(7)
-13%
|
(8)
-16%
|
(8)
-5%
|
(8)
+4%
|
(7)
+5%
|
(5)
+29%
|
(4)
+25%
|
(3)
+11%
|
(3)
+20%
|
(2)
+41%
|
(1)
+43%
|
(2)
-69%
|
(3)
-71%
|
(4)
-63%
|
(6)
-34%
|
(5)
+11%
|
(3)
+34%
|
(3)
+12%
|
(5)
-54%
|
(5)
-11%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
4
|
4
|
0
|
1
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
5
|
16
|
12
|
0
|
(0)
|
6
|
6
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
13
|
13
|
1
|
4
|
6
|
5
|
4
|
2
|
1
|
3
|
4
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(0)
|
(1)
|
(0)
|
0
|
(0)
|
(3)
|
1
|
4
|
1
|
2
|
(2)
|
(5)
|
(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)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Cash Paid for Dividends |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
0
|
(2)
|
(3)
|
(3)
|
(5)
|
(3)
|
(1)
|
(3)
|
(4)
|
(4)
|
(5)
|
(6)
|
(7)
|
(10)
|
(9)
|
(8)
|
(6)
|
(1)
|
(1)
|
(3)
|
(5)
|
(2)
|
(3)
|
(3)
|
(1)
|
(1)
|
(2)
|
|
| 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
-4%
|
(1)
N/A
|
(1)
+40%
|
(1)
-2%
|
(4)
-524%
|
0
N/A
|
4
+2 071%
|
(1)
N/A
|
(0)
+97%
|
(5)
-22 550%
|
(2)
+62%
|
14
N/A
|
9
-32%
|
(2)
N/A
|
(2)
-2%
|
4
N/A
|
4
+7%
|
(0)
N/A
|
(2)
-306%
|
(2)
-28%
|
(1)
+64%
|
(2)
-91%
|
(2)
-45%
|
10
N/A
|
8
-18%
|
(2)
N/A
|
3
N/A
|
2
-25%
|
1
-63%
|
(0)
N/A
|
(3)
-737%
|
(5)
-52%
|
(4)
+29%
|
(7)
-78%
|
(9)
-29%
|
(9)
0%
|
(6)
+30%
|
(1)
+89%
|
(1)
+6%
|
(3)
-412%
|
(5)
-57%
|
(2)
+54%
|
(3)
-42%
|
(4)
-8%
|
(2)
+41%
|
(2)
+10%
|
(3)
-71%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
0
|
2
|
2
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(0)
|
1
|
2
|
(0)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
|
| Net Change in Cash |
2
N/A
|
4
+91%
|
0
-97%
|
(1)
N/A
|
(1)
-6%
|
8
N/A
|
3
-65%
|
(8)
N/A
|
(2)
+70%
|
(2)
+2%
|
(1)
+43%
|
(1)
+18%
|
9
N/A
|
7
-25%
|
(3)
N/A
|
(1)
+77%
|
3
N/A
|
7
+115%
|
4
-47%
|
(2)
N/A
|
0
N/A
|
(1)
N/A
|
(2)
-230%
|
(2)
+21%
|
11
N/A
|
9
-20%
|
(1)
N/A
|
3
N/A
|
(2)
N/A
|
2
N/A
|
5
+212%
|
2
-64%
|
1
-63%
|
4
+573%
|
(3)
N/A
|
(10)
-199%
|
(7)
+33%
|
(0)
+93%
|
10
N/A
|
10
+3%
|
(5)
N/A
|
(10)
-92%
|
7
N/A
|
8
+5%
|
1
-91%
|
(2)
N/A
|
3
N/A
|
0
-87%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
2
N/A
|
4
+93%
|
1
-78%
|
(0)
N/A
|
(1)
-62%
|
(5)
-624%
|
10
N/A
|
11
+9%
|
(2)
N/A
|
1
N/A
|
0
-84%
|
3
+1 344%
|
(1)
N/A
|
1
N/A
|
(2)
N/A
|
(1)
+34%
|
(0)
+82%
|
3
N/A
|
4
+41%
|
(1)
N/A
|
2
N/A
|
0
-84%
|
(0)
N/A
|
1
N/A
|
2
+40%
|
1
-50%
|
1
+28%
|
0
-58%
|
(4)
N/A
|
(2)
+64%
|
4
N/A
|
6
+58%
|
7
+15%
|
8
+19%
|
3
-66%
|
(2)
N/A
|
2
N/A
|
5
+258%
|
11
+101%
|
11
-3%
|
(3)
N/A
|
(7)
-101%
|
10
N/A
|
13
+35%
|
5
-64%
|
1
-86%
|
5
+715%
|
4
-30%
|
|