MySale Group PLC
LSE:MYSL
Cash Flow Statement
Cash Flow Statement
MySale Group PLC
Jun-2014 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||
Net Income |
(62)
|
(62)
|
(21)
|
(4)
|
0
|
(1)
|
(2)
|
(0)
|
(4)
|
(14)
|
(58)
|
(52)
|
(3)
|
(1)
|
(5)
|
0
|
|
Depreciation & Amortization |
2
|
3
|
3
|
4
|
4
|
5
|
5
|
6
|
7
|
7
|
7
|
7
|
8
|
8
|
7
|
6
|
|
Other Non-Cash Items |
55
|
31
|
4
|
5
|
0
|
(1)
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
|
Cash Taxes Paid |
2
|
1
|
0
|
(0)
|
(1)
|
(0)
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
(0)
|
0
|
0
|
|
Change in Working Capital |
4
|
5
|
(24)
|
(41)
|
(5)
|
17
|
(9)
|
(14)
|
(10)
|
7
|
41
|
26
|
1
|
(5)
|
(7)
|
(11)
|
|
Cash from Operating Activities |
(2)
N/A
|
(24)
-1 338%
|
(39)
-63%
|
(36)
+8%
|
0
N/A
|
20
+18 428%
|
(6)
N/A
|
(8)
-52%
|
(7)
+13%
|
0
N/A
|
(9)
N/A
|
(17)
-91%
|
6
N/A
|
2
-56%
|
(4)
N/A
|
(8)
-78%
|
|
Investing Cash Flow | |||||||||||||||||
Capital Expenditures |
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(6)
|
(8)
|
(10)
|
(9)
|
(8)
|
(5)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
|
Other Items |
0
|
0
|
(0)
|
0
|
(5)
|
(5)
|
(3)
|
(3)
|
0
|
(0)
|
3
|
2
|
0
|
2
|
0
|
0
|
|
Cash from Investing Activities |
(3)
N/A
|
(4)
-29%
|
(4)
-2%
|
(3)
+20%
|
(9)
-184%
|
(11)
-18%
|
(11)
-4%
|
(12)
-9%
|
(9)
+27%
|
(8)
+14%
|
(2)
+73%
|
(2)
+21%
|
(3)
-55%
|
(0)
+87%
|
(1)
-308%
|
(2)
-45%
|
|
Financing Cash Flow | |||||||||||||||||
Net Issuance of Common Stock |
72
|
72
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
23
|
23
|
9
|
9
|
0
|
|
Net Issuance of Debt |
(0)
|
(2)
|
(1)
|
6
|
5
|
2
|
4
|
(3)
|
(5)
|
(0)
|
(0)
|
(4)
|
(6)
|
(3)
|
(1)
|
(1)
|
|
Other |
(5)
|
(6)
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash from Financing Activities |
67
N/A
|
65
-4%
|
(1)
N/A
|
7
N/A
|
5
-27%
|
2
-60%
|
4
+77%
|
(3)
N/A
|
(5)
-45%
|
(0)
+97%
|
(0)
+9%
|
18
N/A
|
16
-11%
|
7
-60%
|
8
+26%
|
(1)
N/A
|
|
Change in Cash | |||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
4
|
6
|
2
|
(2)
|
(3)
|
(2)
|
(0)
|
1
|
2
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(1)
|
|
Net Change in Cash |
62
N/A
|
41
-35%
|
(37)
N/A
|
(29)
+22%
|
(6)
+80%
|
8
N/A
|
(15)
N/A
|
(24)
-61%
|
(20)
+17%
|
(6)
+71%
|
(11)
-96%
|
(1)
+94%
|
19
N/A
|
9
-55%
|
3
-70%
|
(12)
N/A
|
|
Free Cash Flow | |||||||||||||||||
Free Cash Flow |
(5)
N/A
|
(28)
-436%
|
(43)
-52%
|
(39)
+9%
|
(4)
+90%
|
14
N/A
|
(14)
N/A
|
(18)
-28%
|
(16)
+9%
|
(7)
+55%
|
(14)
-88%
|
(20)
-46%
|
3
N/A
|
0
-85%
|
(6)
N/A
|
(9)
-61%
|