Synairgen PLC
LSE:SNG
Cash Flow Statement
Cash Flow Statement
Synairgen 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Net Income |
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(1)
|
(2)
|
(2)
|
(2)
|
1
|
1
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
2
|
1
|
(4)
|
(4)
|
(5)
|
(8)
|
(18)
|
(52)
|
(58)
|
(33)
|
(20)
|
(11)
|
(10)
|
(8)
|
|
| 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
|
0
|
0
|
|
| Stock-Based Compensation |
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
|
1
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
(0)
|
|
| Cash Taxes 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
|
(1)
|
(1)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(4)
|
(9)
|
(9)
|
(2)
|
(2)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
1
|
0
|
(0)
|
(0)
|
0
|
1
|
0
|
(1)
|
0
|
1
|
0
|
(0)
|
0
|
1
|
0
|
0
|
2
|
2
|
(7)
|
3
|
16
|
4
|
5
|
7
|
1
|
2
|
|
| Cash from Operating Activities |
(1)
N/A
|
(1)
-22%
|
(1)
-45%
|
(2)
-39%
|
(1)
+14%
|
(2)
-39%
|
(2)
-20%
|
(2)
-1%
|
(2)
-4%
|
(2)
+2%
|
(3)
-21%
|
(3)
-5%
|
(3)
+11%
|
(3)
-15%
|
(1)
+63%
|
(2)
-124%
|
(2)
+7%
|
(2)
+23%
|
3
N/A
|
2
-28%
|
(2)
N/A
|
(2)
+22%
|
(2)
-27%
|
(3)
-22%
|
(3)
-9%
|
2
N/A
|
2
+7%
|
(4)
N/A
|
(4)
-7%
|
(3)
+30%
|
(6)
-97%
|
(24)
-318%
|
(48)
-101%
|
(41)
+14%
|
(28)
+31%
|
(14)
+49%
|
(4)
+74%
|
(8)
-119%
|
(7)
+20%
|
|
| 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)
|
(0)
|
(0)
|
|
| Other Items |
(8)
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
(4)
|
(2)
|
4
|
0
|
0
|
1
|
1
|
1
|
1
|
(0)
|
(6)
|
(4)
|
3
|
2
|
2
|
2
|
(0)
|
(1)
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
3
|
5
|
|
| Cash from Investing Activities |
(8)
N/A
|
1
N/A
|
1
+36%
|
2
+59%
|
1
-17%
|
2
+47%
|
2
-16%
|
2
+16%
|
2
-25%
|
(4)
N/A
|
(2)
+51%
|
3
N/A
|
0
-91%
|
0
-17%
|
1
+336%
|
1
-17%
|
0
-58%
|
1
+155%
|
(0)
N/A
|
(6)
-4 100%
|
(4)
+42%
|
3
N/A
|
2
-27%
|
2
-7%
|
2
+8%
|
(0)
N/A
|
(1)
-199%
|
2
N/A
|
1
-43%
|
0
-93%
|
(0)
N/A
|
(0)
-36%
|
(0)
+56%
|
(0)
-5%
|
(0)
+90%
|
(4)
-180 700%
|
(4)
0%
|
3
N/A
|
5
+63%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
6
|
0
|
0
|
3
|
3
|
0
|
3
|
3
|
0
|
2
|
7
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
14
|
100
|
86
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
| Other |
9
|
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
|
(1)
|
(3)
|
(2)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
9
N/A
|
0
-100%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
6
+61 900%
|
6
0%
|
0
N/A
|
0
N/A
|
3
N/A
|
3
N/A
|
0
N/A
|
2
N/A
|
2
N/A
|
0
N/A
|
1
N/A
|
7
+358%
|
5
-22%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
3
N/A
|
0
N/A
|
0
N/A
|
13
N/A
|
96
+636%
|
83
-14%
|
(0)
N/A
|
(0)
+77%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
0
N/A
|
0
+50%
|
(0)
N/A
|
0
N/A
|
0
-44%
|
0
+167%
|
(0)
N/A
|
(0)
+61%
|
5
N/A
|
0
-98%
|
(5)
N/A
|
0
N/A
|
0
-66%
|
(0)
N/A
|
(0)
+93%
|
1
N/A
|
0
-46%
|
(1)
N/A
|
4
N/A
|
2
-47%
|
(1)
N/A
|
1
N/A
|
(0)
N/A
|
(1)
-344%
|
(1)
-12%
|
2
N/A
|
1
-29%
|
0
-65%
|
(1)
N/A
|
(3)
-432%
|
7
N/A
|
73
+885%
|
35
-51%
|
(41)
N/A
|
(28)
+31%
|
(18)
+37%
|
(7)
+59%
|
(5)
+27%
|
(2)
+62%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(1)
-23%
|
(1)
-37%
|
(2)
-41%
|
(1)
+11%
|
(2)
-34%
|
(2)
-17%
|
(2)
-1%
|
(2)
-3%
|
(2)
-1%
|
(3)
-22%
|
(3)
-2%
|
(3)
+12%
|
(3)
-15%
|
(1)
+64%
|
(3)
-136%
|
(2)
+6%
|
(2)
+27%
|
3
N/A
|
2
-29%
|
(2)
N/A
|
(2)
+22%
|
(2)
-27%
|
(3)
-22%
|
(3)
-9%
|
2
N/A
|
2
+7%
|
(4)
N/A
|
(4)
+2%
|
(3)
+29%
|
(6)
-98%
|
(24)
-316%
|
(48)
-101%
|
(41)
+14%
|
(28)
+31%
|
(14)
+49%
|
(4)
+73%
|
(8)
-117%
|
(7)
+20%
|
|