Picton Property Income Ltd
LSE:PCTN
Cash Flow Statement
Cash Flow Statement
Picton Property Income Ltd
| Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Mar-2012 | Sep-2012 | Mar-2013 | Sep-2013 | Mar-2014 | Sep-2014 | Mar-2015 | Sep-2015 | Mar-2016 | Sep-2016 | Mar-2017 | Sep-2017 | Mar-2018 | Sep-2018 | Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||
| Net Income |
96
|
(28)
|
(102)
|
(140)
|
(146)
|
(19)
|
46
|
44
|
36
|
15
|
(3)
|
(4)
|
15
|
49
|
71
|
80
|
80
|
76
|
61
|
54
|
68
|
74
|
66
|
44
|
35
|
31
|
20
|
42
|
92
|
160
|
96
|
(81)
|
(71)
|
4
|
16
|
45
|
49
|
|
| Depreciation & Amortization |
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
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Non-Cash Items |
(71)
|
46
|
121
|
159
|
160
|
32
|
(32)
|
(20)
|
(8)
|
14
|
33
|
28
|
7
|
(24)
|
(46)
|
(54)
|
(51)
|
(45)
|
(23)
|
(17)
|
(37)
|
(41)
|
(31)
|
(11)
|
(5)
|
(2)
|
9
|
(13)
|
(62)
|
(129)
|
(65)
|
111
|
102
|
27
|
16
|
(14)
|
(18)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
16
|
16
|
16
|
14
|
12
|
11
|
8
|
9
|
11
|
11
|
11
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
8
|
8
|
8
|
8
|
7
|
9
|
8
|
8
|
9
|
9
|
9
|
9
|
9
|
|
| Change in Working Capital |
32
|
9
|
10
|
4
|
9
|
13
|
9
|
(13)
|
(20)
|
(10)
|
(15)
|
(9)
|
(7)
|
(11)
|
(11)
|
(11)
|
(9)
|
(8)
|
(12)
|
(10)
|
(7)
|
(8)
|
(10)
|
(8)
|
(8)
|
(15)
|
(14)
|
(10)
|
(11)
|
(11)
|
(10)
|
(8)
|
(10)
|
(11)
|
(5)
|
(7)
|
(9)
|
|
| Cash from Operating Activities |
57
N/A
|
27
-52%
|
30
+9%
|
23
-24%
|
23
+1%
|
26
+13%
|
24
-8%
|
11
-56%
|
8
-27%
|
19
+146%
|
16
-17%
|
14
-8%
|
15
+2%
|
14
-5%
|
14
-1%
|
16
+13%
|
21
+32%
|
24
+16%
|
26
+9%
|
27
+3%
|
24
-9%
|
26
+5%
|
24
-5%
|
25
+3%
|
21
-15%
|
14
-37%
|
14
+6%
|
19
+29%
|
19
+2%
|
20
+6%
|
21
+6%
|
23
+9%
|
21
-8%
|
20
-5%
|
26
+30%
|
25
-5%
|
22
-11%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
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)
|
|
| Other Items |
(606)
|
30
|
68
|
61
|
46
|
48
|
32
|
15
|
5
|
(2)
|
(3)
|
(2)
|
(12)
|
(11)
|
(45)
|
(62)
|
(69)
|
(68)
|
8
|
49
|
7
|
(18)
|
11
|
10
|
(4)
|
25
|
25
|
(1)
|
(16)
|
(34)
|
(39)
|
(27)
|
(6)
|
(4)
|
22
|
38
|
44
|
|
| Cash from Investing Activities |
(606)
N/A
|
30
N/A
|
68
+124%
|
61
-10%
|
46
-25%
|
48
+5%
|
32
-33%
|
15
-53%
|
5
-65%
|
(2)
N/A
|
(3)
-60%
|
(2)
+21%
|
(12)
-494%
|
(11)
+9%
|
(45)
-314%
|
(62)
-38%
|
(69)
-11%
|
(68)
+1%
|
8
N/A
|
49
+482%
|
7
-87%
|
(18)
N/A
|
11
N/A
|
10
-5%
|
(4)
N/A
|
25
N/A
|
25
+1%
|
(1)
N/A
|
(16)
-1 155%
|
(34)
-107%
|
(39)
-14%
|
(27)
+31%
|
(6)
+76%
|
(4)
+30%
|
22
N/A
|
38
+70%
|
44
+17%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
337
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
18
|
47
|
102
|
67
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(0)
|
6
|
6
|
(1)
|
(1)
|
(0)
|
(1)
|
(2)
|
(1)
|
0
|
0
|
(2)
|
(9)
|
(19)
|
|
| Net Issuance of Debt |
312
|
(6)
|
(30)
|
(82)
|
(57)
|
(21)
|
(37)
|
(24)
|
(8)
|
(4)
|
6
|
0
|
(10)
|
(1)
|
(1)
|
(3)
|
(3)
|
15
|
(1)
|
(46)
|
(18)
|
9
|
(22)
|
(19)
|
(7)
|
(27)
|
(20)
|
(1)
|
13
|
53
|
46
|
6
|
2
|
3
|
(16)
|
(18)
|
(2)
|
|
| Cash Paid for Dividends |
(20)
|
(21)
|
(21)
|
(19)
|
(12)
|
(10)
|
(13)
|
(14)
|
(14)
|
(17)
|
(17)
|
(12)
|
(10)
|
(11)
|
(12)
|
(13)
|
(16)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(19)
|
(19)
|
(19)
|
(19)
|
(16)
|
(15)
|
(17)
|
(18)
|
(19)
|
(19)
|
(19)
|
(19)
|
(20)
|
(20)
|
(20)
|
|
| Other |
(26)
|
(16)
|
(16)
|
(14)
|
(12)
|
(13)
|
(12)
|
(4)
|
1
|
0
|
(7)
|
(9)
|
(2)
|
(0)
|
(1)
|
(2)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(3)
|
(3)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(4)
|
(5)
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
|
| Cash from Financing Activities |
603
N/A
|
(44)
N/A
|
(68)
-52%
|
(115)
-70%
|
(81)
+29%
|
(43)
+46%
|
(62)
-43%
|
(41)
+34%
|
(21)
+49%
|
(21)
+0%
|
(18)
+15%
|
(21)
-15%
|
(16)
+25%
|
6
N/A
|
33
+419%
|
84
+156%
|
47
-44%
|
(3)
N/A
|
(19)
-503%
|
(64)
-231%
|
(36)
+44%
|
(10)
+72%
|
(45)
-343%
|
(42)
+7%
|
(20)
+51%
|
(40)
-97%
|
(38)
+6%
|
(17)
+54%
|
(5)
+73%
|
29
N/A
|
20
-29%
|
(15)
N/A
|
(17)
-18%
|
(16)
+8%
|
(38)
-134%
|
(47)
-25%
|
(41)
+13%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
54
N/A
|
13
-75%
|
30
+125%
|
(31)
N/A
|
(12)
+60%
|
30
N/A
|
(6)
N/A
|
(16)
-151%
|
(8)
+47%
|
(4)
+55%
|
(5)
-30%
|
(8)
-69%
|
(13)
-55%
|
9
N/A
|
2
-82%
|
38
+2 069%
|
(1)
N/A
|
(47)
-7 659%
|
15
N/A
|
11
-26%
|
(5)
N/A
|
(2)
+55%
|
(10)
-319%
|
(6)
+36%
|
(3)
+53%
|
(2)
+46%
|
2
N/A
|
(0)
N/A
|
(2)
-952%
|
15
N/A
|
3
-80%
|
(19)
N/A
|
(3)
+86%
|
(0)
+89%
|
11
N/A
|
16
+41%
|
25
+63%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
57
N/A
|
27
-52%
|
30
+9%
|
23
-24%
|
23
+1%
|
26
+13%
|
24
-8%
|
11
-56%
|
8
-27%
|
19
+146%
|
16
-17%
|
14
-8%
|
15
+2%
|
14
-5%
|
14
-1%
|
16
+13%
|
21
+32%
|
24
+16%
|
26
+9%
|
27
+3%
|
24
-9%
|
26
+5%
|
24
-5%
|
25
+3%
|
21
-15%
|
14
-37%
|
14
+6%
|
18
+27%
|
19
+3%
|
20
+6%
|
21
+6%
|
23
+9%
|
21
-8%
|
20
-5%
|
26
+30%
|
25
-5%
|
22
-11%
|
|