Ideagen PLC
LSE:IDEA
Cash Flow Statement
Cash Flow Statement
Ideagen PLC
Oct-2011 | Apr-2012 | Oct-2012 | Apr-2013 | Oct-2013 | Apr-2014 | Oct-2014 | Apr-2015 | Oct-2015 | Apr-2016 | Oct-2016 | Apr-2017 | Oct-2017 | Apr-2018 | Oct-2018 | Apr-2019 | Oct-2019 | Apr-2020 | Oct-2020 | Apr-2021 | Oct-2021 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||
Net Income |
1
|
0
|
(0)
|
(1)
|
(1)
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
0
|
1
|
2
|
(0)
|
0
|
1
|
5
|
|
Depreciation & Amortization |
0
|
0
|
1
|
1
|
1
|
1
|
2
|
3
|
4
|
4
|
5
|
5
|
6
|
7
|
8
|
9
|
12
|
13
|
13
|
17
|
20
|
|
Other Non-Cash Items |
(0)
|
1
|
0
|
1
|
2
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
3
|
2
|
5
|
6
|
4
|
(1)
|
|
Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
1
|
1
|
1
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
|
Change in Working Capital |
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(0)
|
1
|
(1)
|
(2)
|
(1)
|
(4)
|
(6)
|
(2)
|
(1)
|
(2)
|
(2)
|
|
Cash from Operating Activities |
1
N/A
|
1
+94%
|
1
-10%
|
2
+71%
|
1
-30%
|
1
+9%
|
2
+42%
|
2
+1%
|
2
+38%
|
5
+98%
|
7
+38%
|
8
+27%
|
8
-4%
|
9
+11%
|
11
+21%
|
10
-10%
|
10
+3%
|
16
+60%
|
19
+20%
|
20
+4%
|
22
+13%
|
|
Investing Cash Flow | ||||||||||||||||||||||
Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
(6)
|
|
Other Items |
(1)
|
(0)
|
(0)
|
(2)
|
(2)
|
(3)
|
(4)
|
(16)
|
(15)
|
(2)
|
(5)
|
(18)
|
(14)
|
(10)
|
(34)
|
(28)
|
(23)
|
(26)
|
(22)
|
(53)
|
(31)
|
|
Cash from Investing Activities |
(1)
N/A
|
(0)
+73%
|
(1)
-196%
|
(2)
-220%
|
(3)
-18%
|
(4)
-26%
|
(4)
-22%
|
(17)
-305%
|
(17)
+4%
|
(4)
+78%
|
(7)
-100%
|
(20)
-177%
|
(17)
+16%
|
(13)
+25%
|
(37)
-195%
|
(31)
+17%
|
(27)
+14%
|
(31)
-16%
|
(28)
+10%
|
(60)
-114%
|
(37)
+39%
|
|
Financing Cash Flow | ||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
6
|
6
|
0
|
0
|
18
|
18
|
0
|
0
|
10
|
11
|
1
|
21
|
20
|
1
|
1
|
1
|
49
|
50
|
|
Net Issuance of Debt |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
3
|
7
|
3
|
16
|
16
|
15
|
(6)
|
7
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
|
Other |
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
|
Cash from Financing Activities |
2
N/A
|
(0)
N/A
|
(0)
-133%
|
6
N/A
|
6
+2%
|
(0)
N/A
|
0
N/A
|
17
+33 720%
|
17
+0%
|
(0)
N/A
|
(0)
+38%
|
12
N/A
|
10
-15%
|
3
-68%
|
27
+736%
|
22
-18%
|
17
-25%
|
17
+3%
|
15
-11%
|
41
+172%
|
54
+32%
|
|
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)
|
|
Net Change in Cash |
1
N/A
|
1
-39%
|
0
-90%
|
5
+6 857%
|
4
-17%
|
(2)
N/A
|
(2)
-5%
|
1
N/A
|
3
+110%
|
1
-60%
|
(1)
N/A
|
(0)
+81%
|
1
N/A
|
(1)
N/A
|
0
N/A
|
1
+676%
|
(0)
N/A
|
2
N/A
|
6
+213%
|
1
-88%
|
40
+5 288%
|
|
Free Cash Flow | ||||||||||||||||||||||
Free Cash Flow |
0
N/A
|
1
+102%
|
1
-25%
|
1
+72%
|
1
-51%
|
1
+14%
|
1
+56%
|
1
-28%
|
1
+8%
|
3
+258%
|
5
+65%
|
6
+32%
|
5
-10%
|
6
+12%
|
7
+23%
|
6
-16%
|
6
-7%
|
11
+91%
|
13
+14%
|
13
+3%
|
17
+30%
|