Netcall PLC
LSE:NET
Cash Flow Statement
Cash Flow Statement
Netcall PLC
| Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | 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 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Income |
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
0
|
(0)
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
0
|
0
|
1
|
0
|
0
|
1
|
1
|
1
|
2
|
4
|
4
|
5
|
6
|
6
|
5
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
1
|
0
|
2
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
0
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
3
|
2
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
(0)
|
(0)
|
0
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
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
|
|
| 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
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
0
|
1
|
0
|
0
|
(0)
|
1
|
(0)
|
1
|
1
|
(0)
|
0
|
(0)
|
(1)
|
0
|
0
|
(0)
|
0
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
0
|
(3)
|
(2)
|
1
|
3
|
3
|
5
|
5
|
1
|
(1)
|
4
|
7
|
4
|
3
|
6
|
3
|
2
|
|
| Cash from Operating Activities |
0
N/A
|
1
+238%
|
1
-36%
|
0
-42%
|
1
+143%
|
1
+4%
|
0
-43%
|
1
+174%
|
2
+34%
|
0
-82%
|
0
+32%
|
0
-89%
|
1
+1 475%
|
3
+363%
|
4
+25%
|
4
+4%
|
4
+7%
|
3
-20%
|
3
-1%
|
4
+32%
|
4
+4%
|
4
-6%
|
5
+19%
|
6
+13%
|
4
-23%
|
1
-71%
|
3
+114%
|
5
+93%
|
7
+32%
|
7
-4%
|
9
+43%
|
10
+8%
|
6
-44%
|
5
-20%
|
10
+121%
|
14
+40%
|
12
-17%
|
12
+3%
|
15
+24%
|
11
-24%
|
10
-8%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(4)
|
|
| Other Items |
0
|
(0)
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(11)
|
(11)
|
(0)
|
(1)
|
(2)
|
(2)
|
(1)
|
0
|
1
|
(0)
|
(0)
|
0
|
0
|
(2)
|
(13)
|
(12)
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
-44%
|
(0)
+38%
|
(0)
+75%
|
(2)
-10 300%
|
0
N/A
|
0
+50%
|
0
N/A
|
0
-17%
|
(2)
N/A
|
(2)
-5%
|
(1)
+40%
|
(1)
-5%
|
(0)
+71%
|
(0)
-16%
|
(2)
-368%
|
(2)
-18%
|
(1)
+59%
|
(1)
+1%
|
(1)
-2%
|
(1)
+15%
|
(1)
+0%
|
(2)
-89%
|
(2)
-16%
|
(2)
+14%
|
(13)
-693%
|
(13)
-1%
|
(3)
+80%
|
(4)
-36%
|
(5)
-27%
|
(4)
+21%
|
(3)
+19%
|
(3)
+4%
|
(2)
+30%
|
(2)
-1%
|
(2)
-28%
|
(3)
-11%
|
(2)
+10%
|
(4)
-71%
|
(17)
-294%
|
(16)
+5%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
4
|
4
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(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
|
7
|
7
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(4)
|
(4)
|
(4)
|
(4)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| 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)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(0)
N/A
|
(0)
+50%
|
(0)
N/A
|
(0)
N/A
|
(0)
-1 000%
|
(0)
+9%
|
0
N/A
|
(0)
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
4
N/A
|
4
N/A
|
(0)
N/A
|
(1)
-282%
|
(1)
-11%
|
(1)
-18%
|
(0)
+46%
|
(0)
+91%
|
(0)
-350%
|
(1)
-582%
|
(1)
+6%
|
(3)
-156%
|
(4)
-46%
|
(4)
+5%
|
3
N/A
|
3
+27%
|
(2)
N/A
|
(1)
+45%
|
(1)
-7%
|
(1)
+35%
|
(1)
-4%
|
(1)
-20%
|
(5)
-317%
|
(5)
-2%
|
(2)
+65%
|
(2)
+2%
|
(1)
+50%
|
(1)
-52%
|
(1)
-2%
|
(2)
-21%
|
|
| 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
|
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
|
1
+415%
|
0
-36%
|
0
-37%
|
(1)
N/A
|
1
N/A
|
1
-26%
|
1
+58%
|
1
+44%
|
(2)
N/A
|
(2)
-1%
|
3
N/A
|
3
+18%
|
2
-31%
|
3
+8%
|
1
-60%
|
1
-25%
|
2
+134%
|
2
+23%
|
3
+39%
|
2
-23%
|
2
-8%
|
0
-82%
|
(1)
N/A
|
(1)
-133%
|
(9)
-538%
|
(7)
+22%
|
0
N/A
|
2
+1 159%
|
1
-65%
|
5
+612%
|
6
+30%
|
2
-72%
|
(2)
N/A
|
3
N/A
|
10
+216%
|
7
-27%
|
9
+21%
|
9
+7%
|
(7)
N/A
|
(7)
-3%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
0
N/A
|
1
+440%
|
0
-46%
|
0
-59%
|
1
+261%
|
1
+9%
|
0
-42%
|
1
+180%
|
2
+34%
|
0
-84%
|
0
+17%
|
(0)
N/A
|
0
N/A
|
3
+558%
|
3
+25%
|
3
+7%
|
3
+4%
|
2
-30%
|
2
-3%
|
3
+46%
|
4
+4%
|
3
-10%
|
3
+2%
|
4
+12%
|
3
-28%
|
(1)
N/A
|
1
N/A
|
3
+397%
|
4
+28%
|
4
0%
|
8
+93%
|
8
+10%
|
3
-65%
|
2
-42%
|
8
+378%
|
12
+41%
|
9
-24%
|
9
+7%
|
12
+29%
|
8
-33%
|
7
-17%
|
|