Secure Trust Bank PLC
LSE:STB
Cash Flow Statement
Cash Flow Statement
Secure Trust Bank PLC
| 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 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||
| Net Income |
5
|
14
|
16
|
9
|
12
|
16
|
14
|
14
|
19
|
21
|
14
|
13
|
20
|
23
|
28
|
30
|
31
|
20
|
16
|
38
|
46
|
39
|
34
|
26
|
24
|
26
|
20
|
24
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
3
|
3
|
3
|
2
|
1
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
2
|
2
|
2
|
1
|
1
|
2
|
2
|
|
| Other Non-Cash Items |
2
|
(7)
|
(8)
|
1
|
7
|
9
|
4
|
2
|
6
|
7
|
25
|
45
|
41
|
20
|
7
|
9
|
10
|
11
|
9
|
8
|
11
|
5
|
6
|
13
|
18
|
17
|
21
|
24
|
|
| Cash Taxes Paid |
2
|
1
|
1
|
2
|
3
|
3
|
1
|
(0)
|
4
|
9
|
6
|
3
|
5
|
7
|
6
|
7
|
8
|
9
|
5
|
4
|
13
|
13
|
7
|
8
|
9
|
9
|
9
|
10
|
|
| Change in Working Capital |
40
|
(9)
|
24
|
42
|
21
|
14
|
(42)
|
(20)
|
27
|
(191)
|
(217)
|
(38)
|
(12)
|
(243)
|
(122)
|
45
|
(251)
|
(129)
|
67
|
(72)
|
(150)
|
(111)
|
(10)
|
(74)
|
(91)
|
99
|
68
|
30
|
|
| Cash from Operating Activities |
48
N/A
|
(1)
N/A
|
32
N/A
|
54
+68%
|
43
-20%
|
42
-2%
|
(22)
N/A
|
(3)
+89%
|
53
N/A
|
(161)
N/A
|
(176)
-9%
|
23
N/A
|
52
+127%
|
(197)
N/A
|
(83)
+58%
|
88
N/A
|
(205)
N/A
|
(93)
+55%
|
96
N/A
|
(22)
N/A
|
(90)
-308%
|
(64)
+29%
|
33
N/A
|
(32)
N/A
|
(45)
-42%
|
145
N/A
|
112
-23%
|
81
-28%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(4)
|
(5)
|
(3)
|
(3)
|
(6)
|
(7)
|
(4)
|
(4)
|
(3)
|
(8)
|
(7)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(3)
|
(1)
|
(1)
|
0
|
|
| Other Items |
0
|
(71)
|
(71)
|
(37)
|
(37)
|
0
|
0
|
0
|
0
|
210
|
210
|
17
|
54
|
37
|
(145)
|
(105)
|
123
|
73
|
25
|
20
|
60
|
156
|
85
|
5
|
0
|
0
|
0
|
2
|
|
| Cash from Investing Activities |
(0)
N/A
|
(71)
-50 707%
|
(71)
0%
|
(38)
+47%
|
(38)
0%
|
(1)
+97%
|
(4)
-231%
|
(5)
-14%
|
(3)
+31%
|
207
N/A
|
204
-1%
|
10
-95%
|
50
+416%
|
33
-33%
|
(147)
N/A
|
(113)
+24%
|
117
N/A
|
72
-38%
|
23
-68%
|
19
-19%
|
59
+218%
|
154
+161%
|
83
-47%
|
0
-100%
|
(3)
N/A
|
(1)
+81%
|
(1)
-100%
|
1
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
10
|
0
|
19
|
0
|
0
|
0
|
52
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
1
|
0
|
(1)
|
(1)
|
|
| Net Issuance of Debt |
1
|
3
|
(3)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
43
|
200
|
200
|
49
|
44
|
4
|
(33)
|
42
|
114
|
88
|
6
|
46
|
39
|
(7)
|
(1)
|
(0)
|
|
| Cash Paid for Dividends |
(7)
|
(6)
|
(3)
|
(9)
|
(9)
|
(10)
|
(10)
|
(12)
|
(13)
|
(13)
|
(43)
|
(44)
|
(14)
|
(15)
|
(15)
|
(15)
|
(16)
|
(4)
|
0
|
(8)
|
(12)
|
(11)
|
(11)
|
(8)
|
(8)
|
(6)
|
(5)
|
(6)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(45)
|
(35)
|
(95)
|
|
| Cash from Financing Activities |
4
N/A
|
7
+90%
|
14
+89%
|
6
-59%
|
(9)
N/A
|
(10)
-8%
|
42
N/A
|
40
-5%
|
(13)
N/A
|
(13)
-4%
|
(41)
-214%
|
(49)
-19%
|
29
N/A
|
185
+539%
|
184
-1%
|
33
-82%
|
28
-14%
|
1
-95%
|
(32)
N/A
|
34
N/A
|
102
+203%
|
77
-25%
|
(5)
N/A
|
37
N/A
|
32
-15%
|
(58)
N/A
|
(42)
+28%
|
(103)
-145%
|
|
| Change in Cash | |||||||||||||||||||||||||||||
| Net Change in Cash |
51
N/A
|
(65)
N/A
|
(26)
+61%
|
22
N/A
|
(4)
N/A
|
31
N/A
|
15
-51%
|
32
+112%
|
37
+15%
|
33
-13%
|
(13)
N/A
|
(16)
-25%
|
130
N/A
|
21
-84%
|
(46)
N/A
|
8
N/A
|
(60)
N/A
|
(19)
+68%
|
87
N/A
|
30
-65%
|
71
+136%
|
167
+136%
|
110
-34%
|
5
-95%
|
(17)
N/A
|
87
N/A
|
69
-21%
|
(21)
N/A
|
|