Procook Group PLC
LSE:PROC
Cash Flow Statement
Cash Flow Statement
Procook Group PLC
| Jun-2021 | Oct-2021 | Apr-2022 | Oct-2022 | Apr-2023 | Oct-2023 | Mar-2024 | Oct-2024 | Mar-2025 | Oct-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||
| Net Income |
10
|
7
|
0
|
(6)
|
(7)
|
(6)
|
1
|
1
|
1
|
1
|
|
| Depreciation & Amortization |
4
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
6
|
7
|
|
| Stock-Based Compensation |
0
|
0
|
6
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
2
|
1
|
5
|
7
|
7
|
7
|
(1)
|
(0)
|
2
|
2
|
|
| Cash Taxes Paid |
2
|
3
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Change in Working Capital |
(8)
|
(10)
|
(5)
|
1
|
4
|
2
|
4
|
1
|
2
|
1
|
|
| Cash from Operating Activities |
8
N/A
|
1
-83%
|
4
+233%
|
6
+48%
|
9
+46%
|
8
-10%
|
9
+2%
|
7
-24%
|
11
+67%
|
11
-1%
|
|
| Investing Cash Flow | |||||||||||
| Capital Expenditures |
(2)
|
(2)
|
(4)
|
(3)
|
(5)
|
(5)
|
(2)
|
(2)
|
(4)
|
(5)
|
|
| Other Items |
5
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash from Investing Activities |
3
N/A
|
(2)
N/A
|
(4)
-72%
|
(3)
+22%
|
(5)
-77%
|
(5)
+1%
|
(2)
+64%
|
(2)
-15%
|
(4)
-92%
|
(5)
-23%
|
|
| Financing Cash Flow | |||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(7)
|
0
|
(0)
|
(4)
|
(5)
|
(2)
|
(5)
|
(2)
|
(5)
|
(5)
|
|
| Cash Paid for Dividends |
0
|
(1)
|
(2)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Cash from Financing Activities |
(9)
N/A
|
(2)
+82%
|
(3)
-61%
|
(6)
-132%
|
(6)
+3%
|
(3)
+42%
|
(7)
-94%
|
(3)
+58%
|
(6)
-119%
|
(6)
+0%
|
|
| Change in Cash | |||||||||||
| Net Change in Cash |
1
N/A
|
(3)
N/A
|
(2)
+17%
|
(3)
-28%
|
(2)
+32%
|
(0)
+91%
|
0
N/A
|
2
+3 726%
|
1
-54%
|
(0)
N/A
|
|
| Free Cash Flow | |||||||||||
| Free Cash Flow |
5
N/A
|
(1)
N/A
|
1
N/A
|
3
+316%
|
4
+34%
|
4
-15%
|
7
+80%
|
4
-34%
|
7
+59%
|
6
-13%
|
|