Velocys PLC
LSE:VLS
Cash Flow Statement
Cash Flow Statement
Velocys PLC
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||
| Net Income |
(3)
|
(3)
|
(5)
|
(7)
|
(6)
|
(6)
|
(8)
|
(9)
|
(11)
|
(12)
|
(11)
|
(14)
|
(18)
|
(21)
|
(24)
|
(27)
|
(22)
|
(19)
|
(17)
|
(18)
|
(51)
|
(66)
|
(29)
|
(8)
|
(10)
|
(8)
|
(9)
|
(8)
|
(9)
|
(15)
|
(14)
|
(13)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
3
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
0
|
|
| Other Non-Cash Items |
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
3
|
3
|
4
|
5
|
2
|
0
|
1
|
2
|
31
|
45
|
11
|
(5)
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
0
|
|
| Cash Taxes Paid |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(1)
|
(0)
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
|
| 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
|
1
|
1
|
|
| Change in Working Capital |
0
|
0
|
(2)
|
(2)
|
2
|
2
|
0
|
(0)
|
1
|
1
|
1
|
1
|
3
|
4
|
4
|
3
|
(0)
|
(4)
|
(4)
|
1
|
2
|
5
|
5
|
(0)
|
(2)
|
(1)
|
(2)
|
(4)
|
(1)
|
2
|
(1)
|
(1)
|
|
| Cash from Operating Activities |
(2)
N/A
|
(3)
-32%
|
(5)
-103%
|
(7)
-27%
|
(3)
+56%
|
(3)
-3%
|
(6)
-101%
|
(7)
-17%
|
(8)
-10%
|
(8)
-2%
|
(8)
+5%
|
(10)
-33%
|
(11)
-6%
|
(13)
-16%
|
(16)
-21%
|
(18)
-12%
|
(19)
-8%
|
(21)
-10%
|
(19)
+7%
|
(14)
+26%
|
(15)
-7%
|
(14)
+10%
|
(12)
+10%
|
(12)
0%
|
(9)
+26%
|
(6)
+33%
|
(10)
-56%
|
(11)
-12%
|
(8)
+25%
|
(13)
-56%
|
(13)
-2%
|
(11)
+13%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(3)
|
(11)
|
(8)
|
(3)
|
|
| Other Items |
1
|
1
|
(4)
|
0
|
5
|
3
|
3
|
0
|
(5)
|
(1)
|
7
|
(14)
|
(12)
|
13
|
(18)
|
(23)
|
24
|
22
|
1
|
(7)
|
(10)
|
(5)
|
(5)
|
(2)
|
3
|
2
|
0
|
(0)
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
0
N/A
|
(1)
N/A
|
(6)
-683%
|
(1)
+84%
|
3
N/A
|
2
-52%
|
2
+12%
|
(1)
N/A
|
(6)
-667%
|
(3)
+60%
|
6
N/A
|
(15)
N/A
|
(13)
+13%
|
12
N/A
|
(19)
N/A
|
(26)
-35%
|
21
N/A
|
21
-1%
|
0
-99%
|
(8)
N/A
|
(10)
-31%
|
(5)
+47%
|
(6)
-19%
|
(3)
+54%
|
2
N/A
|
0
-81%
|
(1)
N/A
|
(1)
+39%
|
(3)
-523%
|
(11)
-229%
|
(8)
+23%
|
(3)
+65%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
4
|
4
|
10
|
10
|
0
|
0
|
0
|
20
|
20
|
0
|
1
|
31
|
29
|
1
|
52
|
50
|
(0)
|
(0)
|
0
|
10
|
10
|
18
|
25
|
0
|
7
|
0
|
21
|
21
|
26
|
26
|
0
|
5
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
(1)
|
(0)
|
(0)
|
9
|
9
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
8
|
(0)
|
(10)
|
|
| Cash from Financing Activities |
4
N/A
|
4
N/A
|
10
+144%
|
10
+0%
|
0
-97%
|
1
+109%
|
1
+75%
|
21
+1 689%
|
20
-3%
|
0
-99%
|
1
+570%
|
31
+2 189%
|
29
-4%
|
1
-95%
|
51
+3 741%
|
50
-2%
|
(0)
N/A
|
(0)
-14%
|
(0)
+2%
|
9
N/A
|
9
+0%
|
17
+81%
|
23
+35%
|
6
-76%
|
6
-1%
|
6
+13%
|
20
+214%
|
19
-4%
|
24
+28%
|
34
+41%
|
9
-74%
|
4
-50%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
(1)
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
(1)
|
1
|
1
|
1
|
2
|
3
|
2
|
(0)
|
(3)
|
1
|
2
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
|
| Net Change in Cash |
2
N/A
|
1
-72%
|
(1)
N/A
|
2
N/A
|
0
-99%
|
(1)
N/A
|
(3)
-252%
|
13
N/A
|
6
-51%
|
(10)
N/A
|
(1)
+89%
|
6
N/A
|
5
-10%
|
(1)
N/A
|
17
N/A
|
7
-57%
|
3
-59%
|
2
-34%
|
(16)
N/A
|
(10)
+36%
|
(16)
-56%
|
(5)
+72%
|
5
N/A
|
(7)
N/A
|
(2)
+71%
|
(0)
+79%
|
8
N/A
|
8
-9%
|
12
+65%
|
10
-16%
|
(12)
N/A
|
(10)
+19%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||
| Free Cash Flow |
(3)
N/A
|
(4)
-66%
|
(7)
-63%
|
(8)
-20%
|
(5)
+42%
|
(5)
+6%
|
(8)
-70%
|
(8)
-7%
|
(9)
-14%
|
(10)
-5%
|
(9)
+10%
|
(12)
-31%
|
(13)
-8%
|
(14)
-14%
|
(18)
-24%
|
(21)
-19%
|
(22)
-3%
|
(22)
-1%
|
(20)
+8%
|
(15)
+26%
|
(16)
-6%
|
(14)
+10%
|
(13)
+6%
|
(14)
-4%
|
(10)
+24%
|
(7)
+28%
|
(10)
-40%
|
(11)
-7%
|
(11)
-1%
|
(23)
-106%
|
(21)
+9%
|
(14)
+33%
|
|