Tyman PLC
LSE:TYMN
Cash Flow Statement
Cash Flow Statement
Tyman PLC
| Dec-2003 | Jun-2004 | Dec-2004 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Income |
2
|
1
|
(5)
|
(4)
|
2
|
5
|
9
|
16
|
15
|
15
|
11
|
0
|
(1)
|
6
|
2
|
(4)
|
3
|
8
|
(26)
|
(32)
|
1
|
7
|
12
|
15
|
16
|
16
|
29
|
39
|
35
|
31
|
39
|
35
|
25
|
29
|
48
|
67
|
64
|
67
|
61
|
47
|
50
|
|
| Depreciation & Amortization |
1
|
0
|
0
|
0
|
1
|
2
|
4
|
7
|
12
|
16
|
16
|
18
|
18
|
18
|
18
|
18
|
16
|
15
|
28
|
30
|
23
|
26
|
26
|
28
|
28
|
29
|
33
|
37
|
36
|
36
|
40
|
44
|
46
|
42
|
41
|
39
|
37
|
37
|
39
|
39
|
36
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
12
|
11
|
12
|
15
|
15
|
20
|
24
|
19
|
9
|
22
|
22
|
6
|
10
|
15
|
15
|
13
|
17
|
15
|
12
|
15
|
18
|
14
|
18
|
26
|
21
|
15
|
14
|
10
|
8
|
14
|
15
|
15
|
|
| Cash Taxes Paid |
0
|
1
|
0
|
1
|
1
|
1
|
2
|
3
|
6
|
6
|
3
|
3
|
2
|
1
|
2
|
3
|
2
|
5
|
5
|
4
|
6
|
5
|
6
|
8
|
9
|
11
|
13
|
19
|
15
|
9
|
12
|
14
|
14
|
8
|
14
|
22
|
18
|
19
|
22
|
19
|
16
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
1
|
2
|
4
|
7
|
10
|
10
|
12
|
11
|
8
|
10
|
9
|
7
|
6
|
5
|
3
|
3
|
4
|
5
|
6
|
6
|
6
|
7
|
9
|
8
|
8
|
9
|
13
|
15
|
14
|
13
|
10
|
9
|
8
|
10
|
12
|
12
|
|
| Change in Working Capital |
(2)
|
(1)
|
6
|
6
|
(1)
|
(1)
|
2
|
5
|
11
|
(2)
|
(7)
|
(1)
|
4
|
(5)
|
(4)
|
(4)
|
(7)
|
(7)
|
(6)
|
0
|
3
|
(16)
|
(19)
|
(16)
|
(17)
|
(11)
|
(10)
|
(27)
|
(33)
|
(26)
|
(20)
|
(26)
|
0
|
23
|
(8)
|
(33)
|
(54)
|
(62)
|
(54)
|
(24)
|
8
|
|
| Cash from Operating Activities |
1
N/A
|
1
-30%
|
1
+59%
|
2
+45%
|
2
+17%
|
6
+177%
|
15
+162%
|
28
+87%
|
46
+65%
|
41
-11%
|
31
-24%
|
30
-4%
|
36
+23%
|
34
-6%
|
36
+6%
|
33
-8%
|
31
-8%
|
26
-17%
|
19
-27%
|
21
+10%
|
33
+59%
|
27
-17%
|
34
+25%
|
41
+22%
|
40
-3%
|
51
+28%
|
67
+32%
|
61
-9%
|
52
-15%
|
60
+15%
|
73
+22%
|
72
-1%
|
97
+35%
|
114
+18%
|
96
-16%
|
86
-10%
|
57
-34%
|
51
-11%
|
61
+20%
|
77
+27%
|
109
+42%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(4)
|
(5)
|
(4)
|
(3)
|
(2)
|
(2)
|
(4)
|
(4)
|
(5)
|
(6)
|
(7)
|
(7)
|
(9)
|
(10)
|
(11)
|
(11)
|
(12)
|
(16)
|
(15)
|
(13)
|
(16)
|
(18)
|
(17)
|
(16)
|
(12)
|
(10)
|
(11)
|
(13)
|
(21)
|
(25)
|
(24)
|
(20)
|
(16)
|
|
| Other Items |
4
|
0
|
0
|
0
|
0
|
(47)
|
(47)
|
(238)
|
(238)
|
(11)
|
(11)
|
1
|
0
|
1
|
1
|
0
|
(10)
|
56
|
51
|
(14)
|
(131)
|
(136)
|
(5)
|
1
|
8
|
(37)
|
(96)
|
(56)
|
(2)
|
(83)
|
(101)
|
(16)
|
(0)
|
(2)
|
(2)
|
1
|
1
|
0
|
1
|
2
|
(40)
|
|
| Cash from Investing Activities |
4
N/A
|
(0)
N/A
|
(0)
-33%
|
(0)
-50%
|
(0)
-83%
|
(48)
-43 082%
|
(48)
-1%
|
(239)
-400%
|
(241)
-1%
|
(16)
+93%
|
(15)
+7%
|
(2)
+84%
|
(2)
+28%
|
(2)
-6%
|
(3)
-55%
|
(4)
-21%
|
(15)
-314%
|
49
N/A
|
45
-9%
|
(22)
N/A
|
(139)
-545%
|
(146)
-5%
|
(17)
+89%
|
(10)
+41%
|
(4)
+60%
|
(53)
-1 242%
|
(111)
-109%
|
(68)
+38%
|
(19)
+73%
|
(100)
-441%
|
(118)
-18%
|
(32)
+73%
|
(12)
+64%
|
(12)
-1%
|
(12)
-3%
|
(13)
-6%
|
(20)
-56%
|
(25)
-24%
|
(23)
+6%
|
(18)
+21%
|
(56)
-205%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
1
|
1
|
0
|
0
|
87
|
86
|
251
|
250
|
(2)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
112
|
113
|
(1)
|
70
|
68
|
(7)
|
(4)
|
(3)
|
(3)
|
17
|
17
|
(1)
|
(1)
|
47
|
47
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(7)
|
(7)
|
(0)
|
(0)
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
(40)
|
(43)
|
(5)
|
(5)
|
(11)
|
(18)
|
(12)
|
(30)
|
(31)
|
(21)
|
(18)
|
(120)
|
(151)
|
(40)
|
(5)
|
58
|
70
|
(1)
|
(6)
|
(21)
|
74
|
60
|
(32)
|
(3)
|
37
|
43
|
4
|
(46)
|
(51)
|
(51)
|
(71)
|
(24)
|
11
|
3
|
(27)
|
(26)
|
|
| Cash Paid for Dividends |
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(3)
|
(4)
|
(1)
|
(7)
|
(7)
|
0
|
0
|
0
|
(3)
|
(3)
|
(5)
|
(6)
|
(6)
|
(7)
|
(10)
|
(11)
|
(13)
|
(15)
|
(15)
|
(16)
|
(19)
|
(19)
|
(21)
|
(22)
|
(23)
|
(24)
|
(8)
|
0
|
(8)
|
(16)
|
(25)
|
(25)
|
(27)
|
(27)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(4)
|
(7)
|
(10)
|
(10)
|
(12)
|
(11)
|
(8)
|
(10)
|
(9)
|
(10)
|
(9)
|
(5)
|
(3)
|
(4)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(7)
|
(9)
|
(8)
|
(10)
|
(11)
|
(13)
|
(15)
|
(14)
|
(13)
|
(10)
|
(9)
|
(8)
|
(12)
|
(14)
|
(12)
|
|
| Cash from Financing Activities |
(1)
N/A
|
1
N/A
|
0
-67%
|
(1)
N/A
|
(1)
-11%
|
44
N/A
|
40
-8%
|
238
+492%
|
234
-2%
|
(24)
N/A
|
(35)
-48%
|
(31)
+12%
|
(41)
-34%
|
(39)
+7%
|
(31)
+20%
|
(30)
+4%
|
(20)
+34%
|
(52)
-165%
|
(51)
+1%
|
55
N/A
|
115
+108%
|
46
-60%
|
(23)
N/A
|
(28)
-24%
|
(45)
-59%
|
70
N/A
|
54
-23%
|
(60)
N/A
|
(31)
+48%
|
54
N/A
|
57
+6%
|
(35)
N/A
|
(86)
-150%
|
(73)
+16%
|
(63)
+13%
|
(90)
-42%
|
(49)
+46%
|
(29)
+41%
|
(41)
-42%
|
(68)
-69%
|
(65)
+5%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
5
|
3
|
(1)
|
2
|
0
|
(0)
|
0
|
0
|
(1)
|
1
|
(0)
|
(2)
|
1
|
1
|
(1)
|
6
|
1
|
(4)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
(3)
|
(0)
|
5
|
3
|
(3)
|
(8)
|
|
| Net Change in Cash |
4
N/A
|
2
-52%
|
2
-18%
|
1
-46%
|
1
+19%
|
2
+88%
|
7
+277%
|
27
+275%
|
37
+40%
|
0
-99%
|
(15)
N/A
|
(1)
+92%
|
(7)
-549%
|
(5)
+37%
|
3
N/A
|
0
-97%
|
(3)
N/A
|
23
N/A
|
11
-51%
|
55
+380%
|
8
-86%
|
(76)
N/A
|
(4)
+94%
|
4
N/A
|
(9)
N/A
|
74
N/A
|
11
-85%
|
(71)
N/A
|
2
N/A
|
11
+596%
|
9
-19%
|
4
-59%
|
(3)
N/A
|
30
N/A
|
21
-32%
|
(19)
N/A
|
(12)
+38%
|
2
N/A
|
0
-95%
|
(13)
N/A
|
(20)
-59%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
1
N/A
|
1
-32%
|
1
+60%
|
2
+44%
|
2
+15%
|
5
+169%
|
14
+167%
|
26
+88%
|
42
+60%
|
35
-16%
|
26
-25%
|
27
+1%
|
34
+29%
|
32
-7%
|
33
+3%
|
29
-10%
|
26
-12%
|
19
-26%
|
12
-37%
|
13
+11%
|
24
+81%
|
17
-29%
|
22
+31%
|
30
+34%
|
28
-6%
|
36
+26%
|
52
+46%
|
49
-6%
|
35
-27%
|
42
+18%
|
55
+32%
|
56
+1%
|
86
+53%
|
105
+22%
|
85
-18%
|
73
-15%
|
36
-50%
|
26
-29%
|
37
+41%
|
57
+55%
|
93
+65%
|
|