Flowtech Fluidpower PLC
LSE:FLO
Cash Flow Statement
Cash Flow Statement
Flowtech Fluidpower 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 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||
| Net Income |
30
|
5
|
5
|
5
|
6
|
6
|
6
|
7
|
7
|
7
|
5
|
(0)
|
(2)
|
1
|
3
|
4
|
(6)
|
(7)
|
(12)
|
(13)
|
(27)
|
(27)
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
| Other Non-Cash Items |
(27)
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
12
|
12
|
15
|
16
|
26
|
25
|
|
| Cash Taxes Paid |
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
2
|
3
|
2
|
1
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
|
| Change in Working Capital |
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(1)
|
(2)
|
(8)
|
(6)
|
(1)
|
3
|
10
|
7
|
(2)
|
(8)
|
(12)
|
(6)
|
2
|
1
|
1
|
6
|
4
|
|
| Cash from Operating Activities |
2
N/A
|
5
+119%
|
6
+19%
|
4
-25%
|
4
-7%
|
7
+62%
|
7
-2%
|
1
-78%
|
4
+156%
|
11
+179%
|
13
+25%
|
15
+13%
|
10
-33%
|
4
-60%
|
(0)
N/A
|
(3)
-607%
|
5
N/A
|
11
+122%
|
8
-26%
|
7
-10%
|
9
+18%
|
7
-22%
|
|
| Investing Cash Flow | |||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
|
| Other Items |
(3)
|
(3)
|
(5)
|
(7)
|
(5)
|
(6)
|
(13)
|
(18)
|
(13)
|
(5)
|
(3)
|
(1)
|
(0)
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(3)
|
|
| Cash from Investing Activities |
(3)
N/A
|
(4)
-23%
|
(5)
-43%
|
(8)
-52%
|
(6)
+33%
|
(7)
-32%
|
(15)
-109%
|
(20)
-34%
|
(15)
+29%
|
(6)
+58%
|
(3)
+45%
|
(3)
+20%
|
(2)
+29%
|
(1)
+56%
|
(2)
-85%
|
(2)
-21%
|
(2)
+6%
|
(2)
-35%
|
(2)
+14%
|
(2)
-5%
|
(6)
-167%
|
(7)
-18%
|
|
| Financing Cash Flow | |||||||||||||||||||||||
| Net Issuance of Common Stock |
38
|
(0)
|
(0)
|
(0)
|
0
|
10
|
10
|
10
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
0
|
|
| Net Issuance of Debt |
(36)
|
(1)
|
2
|
8
|
6
|
(3)
|
3
|
8
|
1
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(5)
|
(3)
|
|
| Cash Paid for Dividends |
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(1)
|
(4)
|
(4)
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
0
|
|
| Other |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Cash from Financing Activities |
1
N/A
|
(4)
N/A
|
(1)
+78%
|
5
N/A
|
4
-27%
|
3
-12%
|
9
+189%
|
17
+90%
|
7
-60%
|
(6)
N/A
|
(6)
-15%
|
(6)
+2%
|
(2)
+61%
|
(3)
-9%
|
(3)
+2%
|
(2)
+10%
|
(4)
-68%
|
(5)
-17%
|
(5)
-8%
|
(3)
+33%
|
(6)
-89%
|
(6)
+5%
|
|
| Change in Cash | |||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
|
| Net Change in Cash |
(0)
N/A
|
(3)
-792%
|
(0)
+90%
|
1
N/A
|
2
+79%
|
2
+17%
|
0
-85%
|
(2)
N/A
|
(4)
-128%
|
(1)
+74%
|
3
N/A
|
6
+79%
|
6
+2%
|
0
-92%
|
(5)
N/A
|
(7)
-55%
|
(1)
+92%
|
4
N/A
|
1
-71%
|
2
+57%
|
(3)
N/A
|
(6)
-78%
|
|
| Free Cash Flow | |||||||||||||||||||||||
| Free Cash Flow |
2
N/A
|
4
+144%
|
5
+20%
|
4
-28%
|
3
-11%
|
6
+69%
|
5
-14%
|
(1)
N/A
|
2
N/A
|
10
+295%
|
12
+29%
|
14
+8%
|
8
-38%
|
3
-67%
|
(3)
N/A
|
(5)
-103%
|
3
N/A
|
9
+175%
|
6
-31%
|
5
-15%
|
5
+7%
|
3
-45%
|
|