Rotala PLC
LSE:ROL
Cash Flow Statement
Cash Flow Statement
Rotala PLC
| May-2007 | Nov-2007 | May-2008 | Nov-2008 | May-2009 | Nov-2009 | May-2010 | Nov-2010 | May-2011 | Nov-2011 | May-2012 | Nov-2012 | May-2013 | Nov-2013 | May-2014 | Nov-2014 | May-2015 | Nov-2015 | May-2016 | Nov-2016 | May-2017 | Nov-2017 | May-2018 | Nov-2018 | May-2019 | Nov-2019 | May-2020 | Nov-2020 | May-2021 | Nov-2021 | May-2022 | Nov-2022 | May-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||
| Net Income |
(2)
|
(1)
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
3
|
3
|
2
|
3
|
4
|
3
|
3
|
(3)
|
(5)
|
1
|
0
|
2
|
2
|
(1)
|
|
| Depreciation & Amortization |
1
|
1
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
5
|
7
|
8
|
11
|
15
|
12
|
9
|
9
|
|
| Other Non-Cash Items |
0
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
1
|
2
|
2
|
3
|
4
|
3
|
2
|
2
|
2
|
|
| Cash Interest Paid |
0
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
2
|
3
|
|
| Change in Working Capital |
(1)
|
(2)
|
(4)
|
(2)
|
(1)
|
(3)
|
(3)
|
(0)
|
0
|
(1)
|
(3)
|
(5)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
0
|
(2)
|
(5)
|
(2)
|
(3)
|
(6)
|
(4)
|
(3)
|
(4)
|
(1)
|
(2)
|
(5)
|
(0)
|
11
|
14
|
7
|
|
| Cash from Operating Activities |
(2)
N/A
|
(0)
+81%
|
(1)
-126%
|
3
N/A
|
5
+63%
|
3
-40%
|
3
+6%
|
6
+88%
|
7
+21%
|
5
-19%
|
4
-34%
|
1
-59%
|
4
+192%
|
5
+25%
|
4
-28%
|
4
+3%
|
4
-4%
|
5
+22%
|
3
-44%
|
1
-44%
|
4
+206%
|
3
-25%
|
0
-87%
|
4
+829%
|
5
+32%
|
5
-4%
|
5
-8%
|
5
-5%
|
11
+135%
|
18
+65%
|
27
+54%
|
26
-3%
|
17
-36%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(4)
|
(3)
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(5)
|
|
| Other Items |
1
|
(0)
|
(3)
|
(1)
|
2
|
1
|
2
|
2
|
(1)
|
(1)
|
5
|
6
|
1
|
0
|
1
|
0
|
(0)
|
(2)
|
0
|
2
|
1
|
(2)
|
(4)
|
1
|
2
|
(6)
|
(5)
|
1
|
1
|
2
|
(0)
|
(3)
|
(2)
|
|
| Cash from Investing Activities |
0
N/A
|
(1)
N/A
|
(4)
-329%
|
(3)
+29%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
1
+261%
|
(2)
N/A
|
(1)
+40%
|
4
N/A
|
4
+2%
|
(2)
N/A
|
(2)
-8%
|
1
N/A
|
(1)
N/A
|
(2)
-202%
|
(4)
-119%
|
(2)
+41%
|
(1)
+62%
|
(2)
-89%
|
(4)
-135%
|
(6)
-37%
|
(2)
+73%
|
0
N/A
|
(7)
N/A
|
(6)
+10%
|
(0)
+95%
|
(1)
-153%
|
0
N/A
|
(2)
N/A
|
(5)
-215%
|
(7)
-41%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
2
|
3
|
3
|
0
|
2
|
4
|
2
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
2
|
2
|
3
|
3
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
(10)
|
|
| Net Issuance of Debt |
(1)
|
(2)
|
1
|
0
|
(6)
|
(4)
|
(4)
|
(5)
|
(4)
|
(5)
|
(6)
|
(4)
|
0
|
(1)
|
(4)
|
(1)
|
2
|
1
|
(0)
|
(1)
|
(3)
|
(2)
|
3
|
1
|
(4)
|
2
|
2
|
(4)
|
(7)
|
(16)
|
(21)
|
(15)
|
1
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(0)
|
|
| Other |
(0)
|
1
|
1
|
(0)
|
(0)
|
(1)
|
(0)
|
(2)
|
(1)
|
1
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
|
| Cash from Financing Activities |
1
N/A
|
1
+48%
|
4
+222%
|
1
-87%
|
(3)
N/A
|
(1)
+66%
|
(3)
-188%
|
(7)
-96%
|
(4)
+46%
|
(4)
-16%
|
(9)
-108%
|
(8)
+11%
|
(2)
+72%
|
(3)
-25%
|
(5)
-88%
|
(2)
+57%
|
(0)
+95%
|
(1)
-860%
|
(3)
-194%
|
(0)
+90%
|
(1)
-425%
|
(1)
+60%
|
4
N/A
|
(1)
N/A
|
(6)
-432%
|
0
N/A
|
0
+48%
|
(6)
N/A
|
(8)
-50%
|
(18)
-112%
|
(23)
-31%
|
(17)
+26%
|
(11)
+38%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(1)
N/A
|
0
N/A
|
(0)
N/A
|
1
N/A
|
1
+69%
|
1
-8%
|
(0)
N/A
|
(0)
+88%
|
1
N/A
|
(0)
N/A
|
(1)
-396%
|
(2)
-85%
|
(0)
+95%
|
0
N/A
|
(1)
N/A
|
1
N/A
|
2
+61%
|
(0)
N/A
|
(3)
-446%
|
0
N/A
|
1
+397%
|
(1)
N/A
|
(1)
+10%
|
1
N/A
|
(0)
N/A
|
(2)
-312%
|
(1)
+27%
|
(1)
-2%
|
2
N/A
|
0
-95%
|
2
+2 855%
|
4
+76%
|
(1)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(3)
N/A
|
(1)
+59%
|
(2)
-69%
|
1
N/A
|
3
+112%
|
1
-60%
|
1
+30%
|
4
+189%
|
6
+29%
|
5
-14%
|
3
-42%
|
(0)
N/A
|
1
N/A
|
3
+340%
|
4
+31%
|
3
-20%
|
2
-32%
|
2
+15%
|
0
-100%
|
(1)
N/A
|
2
N/A
|
2
-25%
|
(1)
N/A
|
2
N/A
|
3
+76%
|
4
+13%
|
4
-7%
|
4
+3%
|
9
+153%
|
16
+69%
|
26
+63%
|
25
-4%
|
12
-51%
|
|