NAHL Group PLC
LSE:NAH
Cash Flow Statement
Cash Flow Statement
NAHL Group 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 |
9
|
10
|
11
|
12
|
12
|
10
|
10
|
10
|
8
|
8
|
(3)
|
(5)
|
(0)
|
(2)
|
0
|
(0)
|
0
|
0
|
0
|
1
|
(39)
|
(38)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
1
|
2
|
1
|
2
|
2
|
2
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
|
| Stock-Based Compensation |
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
2
|
3
|
4
|
5
|
5
|
4
|
3
|
2
|
2
|
2
|
12
|
11
|
5
|
7
|
4
|
5
|
5
|
4
|
4
|
4
|
43
|
43
|
|
| Cash Taxes Paid |
4
|
3
|
3
|
3
|
4
|
4
|
3
|
3
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Change in Working Capital |
(11)
|
(8)
|
(7)
|
(6)
|
(9)
|
(10)
|
(12)
|
(14)
|
(8)
|
(5)
|
(9)
|
(4)
|
4
|
2
|
(1)
|
(1)
|
(1)
|
1
|
1
|
(1)
|
(0)
|
(0)
|
|
| Cash from Operating Activities |
1
N/A
|
5
+772%
|
9
+59%
|
11
+33%
|
9
-19%
|
6
-35%
|
3
-53%
|
(0)
N/A
|
4
N/A
|
7
+59%
|
2
-78%
|
4
+165%
|
11
+169%
|
9
-17%
|
5
-44%
|
5
0%
|
6
+18%
|
7
+18%
|
8
+6%
|
5
-31%
|
5
-2%
|
6
+15%
|
|
| Investing Cash Flow | |||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
1
|
(3)
|
(28)
|
(27)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
1
N/A
|
(3)
N/A
|
(28)
-1 001%
|
(27)
+4%
|
(2)
+91%
|
(1)
+79%
|
(0)
+25%
|
(1)
-32%
|
(1)
-42%
|
(1)
-15%
|
(1)
+17%
|
(1)
-39%
|
(2)
-152%
|
(2)
+7%
|
(1)
+72%
|
(0)
+43%
|
(0)
+20%
|
(0)
-12%
|
(0)
-8%
|
(0)
+26%
|
(0)
+48%
|
(0)
+59%
|
|
| Financing Cash Flow | |||||||||||||||||||||||
| Net Issuance of Common Stock |
1
|
(0)
|
14
|
14
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(1)
|
0
|
9
|
7
|
(4)
|
(3)
|
2
|
8
|
4
|
1
|
6
|
2
|
(4)
|
(4)
|
(2)
|
(2)
|
(2)
|
(3)
|
(5)
|
(3)
|
(3)
|
(4)
|
|
| Cash Paid for Dividends |
(2)
|
(6)
|
(7)
|
(8)
|
(9)
|
(9)
|
(8)
|
(7)
|
(6)
|
(4)
|
(4)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
|
| Cash from Financing Activities |
(2)
N/A
|
(6)
-215%
|
16
N/A
|
13
-19%
|
(12)
N/A
|
(11)
+7%
|
(6)
+43%
|
1
N/A
|
(3)
N/A
|
(5)
-73%
|
0
N/A
|
(2)
N/A
|
(8)
-323%
|
(7)
+4%
|
(6)
+23%
|
(6)
-3%
|
(6)
+5%
|
(6)
-14%
|
(8)
-24%
|
(5)
+34%
|
(5)
+2%
|
(6)
-24%
|
|
| Change in Cash | |||||||||||||||||||||||
| Net Change in Cash |
(1)
N/A
|
(3)
-329%
|
(4)
-3%
|
(3)
+22%
|
(5)
-87%
|
(6)
-9%
|
(4)
+31%
|
0
N/A
|
1
+429%
|
1
+47%
|
1
-11%
|
1
+40%
|
1
-23%
|
(0)
N/A
|
(1)
-238%
|
(1)
+8%
|
0
N/A
|
0
+130%
|
(1)
N/A
|
(0)
+63%
|
(0)
+34%
|
(1)
-274%
|
|
| Free Cash Flow | |||||||||||||||||||||||
| Free Cash Flow |
1
N/A
|
5
+806%
|
8
+56%
|
11
+32%
|
9
-21%
|
5
-37%
|
2
-56%
|
(1)
N/A
|
4
N/A
|
6
+69%
|
1
-86%
|
3
+266%
|
10
+215%
|
8
-17%
|
5
-45%
|
5
+5%
|
6
+21%
|
7
+18%
|
7
+6%
|
5
-32%
|
5
0%
|
6
+17%
|
|