Quixant PLC
LSE:QXT
Cash Flow Statement
Cash Flow Statement
Quixant PLC
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||
| Net Income |
5
|
5
|
6
|
6
|
6
|
8
|
9
|
13
|
13
|
11
|
14
|
11
|
8
|
3
|
(3)
|
1
|
4
|
5
|
11
|
|
| Depreciation & Amortization |
0
|
1
|
1
|
1
|
1
|
2
|
3
|
3
|
2
|
2
|
3
|
3
|
4
|
5
|
4
|
2
|
3
|
3
|
3
|
|
| Other Non-Cash Items |
1
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
2
|
2
|
1
|
(0)
|
2
|
1
|
2
|
2
|
1
|
2
|
(1)
|
|
| Cash Taxes Paid |
1
|
1
|
1
|
2
|
1
|
1
|
1
|
2
|
2
|
2
|
0
|
1
|
2
|
1
|
1
|
1
|
0
|
1
|
2
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(4)
|
(4)
|
(6)
|
(4)
|
(3)
|
(5)
|
(5)
|
(11)
|
(10)
|
(10)
|
(6)
|
1
|
1
|
(1)
|
2
|
0
|
(3)
|
(11)
|
(13)
|
|
| Cash from Operating Activities |
2
N/A
|
3
+36%
|
2
-39%
|
5
+134%
|
6
+29%
|
7
+15%
|
10
+40%
|
8
-17%
|
8
-3%
|
6
-30%
|
11
+100%
|
16
+42%
|
15
-7%
|
8
-46%
|
4
-50%
|
5
+33%
|
4
-17%
|
(0)
N/A
|
1
N/A
|
|
| Investing Cash Flow | ||||||||||||||||||||
| Capital Expenditures |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
|
| Other Items |
0
|
0
|
0
|
0
|
(11)
|
(11)
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
(0)
|
|
| Cash from Investing Activities |
(2)
N/A
|
(2)
-31%
|
(2)
+2%
|
(2)
+19%
|
(13)
-559%
|
(13)
N/A
|
(1)
+89%
|
(2)
-44%
|
(2)
-14%
|
(3)
-29%
|
(4)
-39%
|
(3)
+17%
|
(5)
-57%
|
(6)
-5%
|
(2)
+60%
|
(2)
+14%
|
(2)
-12%
|
(3)
-23%
|
(3)
-5%
|
|
| Financing Cash Flow | ||||||||||||||||||||
| Net Issuance of Common Stock |
6
|
1
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(0)
|
(1)
|
(1)
|
(0)
|
7
|
7
|
(3)
|
(4)
|
(2)
|
(1)
|
(5)
|
(6)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Cash Paid for Dividends |
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
0
|
0
|
(2)
|
(2)
|
0
|
(2)
|
|
| Other |
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
5
N/A
|
(2)
N/A
|
(2)
-3%
|
(1)
+32%
|
6
N/A
|
6
+7%
|
(4)
N/A
|
(5)
-29%
|
(3)
+28%
|
(3)
+5%
|
(7)
-123%
|
(9)
-23%
|
(4)
+58%
|
0
N/A
|
0
-44%
|
(3)
N/A
|
(3)
+12%
|
(1)
+81%
|
(3)
-400%
|
|
| 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)
|
|
| Net Change in Cash |
5
N/A
|
(1)
N/A
|
(2)
-132%
|
2
N/A
|
(1)
N/A
|
0
N/A
|
5
+964%
|
2
-68%
|
2
+49%
|
(1)
N/A
|
(0)
+80%
|
4
N/A
|
6
+57%
|
3
-56%
|
2
-28%
|
0
-85%
|
(0)
N/A
|
(4)
-669%
|
(5)
-38%
|
|
| Free Cash Flow | ||||||||||||||||||||
| Free Cash Flow |
1
N/A
|
1
+55%
|
(0)
N/A
|
3
N/A
|
4
+39%
|
5
+24%
|
9
+74%
|
6
-27%
|
6
-8%
|
3
-53%
|
7
+167%
|
13
+76%
|
12
-5%
|
5
-60%
|
2
-64%
|
3
+94%
|
2
-33%
|
(3)
N/A
|
(2)
+46%
|
|