SD Standard ETC PLC
OSE:SDSD
Cash Flow Statement
Cash Flow Statement
SD Standard ETC PLC
| Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
31
|
29
|
28
|
44
|
34
|
77
|
109
|
93
|
70
|
27
|
(2)
|
(10)
|
(16)
|
(16)
|
(17)
|
(10)
|
(3)
|
(3)
|
(2)
|
(0)
|
(0)
|
2
|
1
|
(5)
|
(1)
|
(3)
|
(5)
|
1
|
(1)
|
2
|
9
|
10
|
7
|
(7)
|
(15)
|
(22)
|
(27)
|
(18)
|
(7)
|
(3)
|
14
|
24
|
31
|
36
|
40
|
33
|
3
|
19
|
3
|
(5)
|
4
|
(14)
|
(16)
|
(16)
|
(6)
|
(1)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
1
|
1
|
2
|
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
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(34)
|
(34)
|
(34)
|
(50)
|
(43)
|
(88)
|
(119)
|
(102)
|
(76)
|
(31)
|
(0)
|
8
|
14
|
14
|
15
|
8
|
3
|
3
|
2
|
1
|
(5)
|
(60)
|
(62)
|
(57)
|
(80)
|
(29)
|
(25)
|
(30)
|
(6)
|
(5)
|
(21)
|
(7)
|
18
|
(2)
|
35
|
30
|
15
|
41
|
(11)
|
(14)
|
(15)
|
(39)
|
(27)
|
(17)
|
(38)
|
(24)
|
3
|
(44)
|
(26)
|
(25)
|
(38)
|
3
|
(11)
|
34
|
47
|
(2)
|
|
| 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
|
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 |
(1)
|
0
|
(1)
|
(1)
|
1
|
(1)
|
0
|
(3)
|
(3)
|
(1)
|
(1)
|
2
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(3)
|
(3)
|
0
|
0
|
3
|
3
|
(0)
|
0
|
(1)
|
(1)
|
0
|
(0)
|
8
|
6
|
0
|
(0)
|
(7)
|
(6)
|
51
|
46
|
49
|
58
|
|
| Cash from Operating Activities |
(5)
N/A
|
(5)
-2%
|
(7)
-45%
|
(7)
0%
|
(8)
-20%
|
(12)
-41%
|
(9)
+20%
|
(13)
-36%
|
(9)
+29%
|
(4)
+51%
|
(4)
+12%
|
(0)
+98%
|
(2)
-1 826%
|
(2)
+4%
|
(1)
+16%
|
(2)
-27%
|
(1)
+66%
|
(1)
+19%
|
(1)
-13%
|
0
N/A
|
(6)
N/A
|
(58)
-929%
|
(62)
-7%
|
(62)
0%
|
(81)
-31%
|
(32)
+60%
|
(30)
+8%
|
(30)
+0%
|
(7)
+75%
|
(4)
+46%
|
(12)
-209%
|
3
N/A
|
24
+859%
|
(9)
N/A
|
16
N/A
|
5
-69%
|
(12)
N/A
|
23
N/A
|
(14)
N/A
|
(13)
+2%
|
(1)
+90%
|
(15)
-960%
|
3
N/A
|
18
+517%
|
2
-89%
|
9
+326%
|
13
+51%
|
(19)
N/A
|
(23)
-23%
|
(29)
-28%
|
(41)
-40%
|
(17)
+58%
|
24
N/A
|
63
+165%
|
91
+43%
|
55
-39%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(158)
|
(160)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Items |
75
|
0
|
77
|
211
|
211
|
326
|
392
|
259
|
184
|
69
|
1
|
(65)
|
(14)
|
(14)
|
(14)
|
52
|
0
|
0
|
0
|
(2)
|
(2)
|
(0)
|
(0)
|
3
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
0
|
0
|
(3)
|
(3)
|
7
|
7
|
18
|
18
|
12
|
8
|
(6)
|
3
|
2
|
27
|
23
|
44
|
2
|
(21)
|
(12)
|
(43)
|
|
| Cash from Investing Activities |
(83)
N/A
|
(85)
-2%
|
74
N/A
|
207
+181%
|
207
0%
|
323
+56%
|
390
+21%
|
258
-34%
|
183
-29%
|
69
-62%
|
1
-99%
|
(65)
N/A
|
(14)
+78%
|
(14)
0%
|
(14)
-1%
|
52
N/A
|
0
-100%
|
0
-17%
|
0
-8%
|
(2)
N/A
|
(2)
+11%
|
(0)
+89%
|
(0)
-6%
|
3
N/A
|
2
-9%
|
1
-72%
|
1
+5%
|
0
-73%
|
0
+30%
|
0
+12%
|
0
-7%
|
0
+26%
|
0
+26%
|
0
-2%
|
4
+821%
|
4
-1%
|
0
-96%
|
0
-15%
|
(3)
N/A
|
(3)
0%
|
7
N/A
|
7
+1%
|
18
+169%
|
18
+2%
|
12
-32%
|
8
-33%
|
(6)
N/A
|
3
N/A
|
2
-52%
|
27
+1 699%
|
23
-17%
|
44
+94%
|
2
-97%
|
(21)
N/A
|
(12)
+43%
|
(43)
-254%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
204
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
68
|
68
|
68
|
92
|
37
|
37
|
37
|
13
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(5)
|
(5)
|
(5)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
(37)
|
(105)
|
(105)
|
(105)
|
(68)
|
0
|
0
|
0
|
0
|
0
|
(9)
|
(10)
|
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
|
(10)
|
(10)
|
0
|
0
|
|
| Other |
0
|
204
|
0
|
0
|
0
|
0
|
(320)
|
(320)
|
(320)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(35)
|
0
|
0
|
(35)
|
0
|
(3)
|
(3)
|
(3)
|
(4)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
204
N/A
|
204
+0%
|
0
N/A
|
0
N/A
|
0
N/A
|
(37)
N/A
|
(425)
-1 058%
|
(425)
N/A
|
(425)
N/A
|
(388)
+9%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(9)
N/A
|
(45)
-391%
|
0
N/A
|
0
N/A
|
(36)
N/A
|
0
N/A
|
65
N/A
|
65
0%
|
65
0%
|
88
+37%
|
36
-60%
|
36
+0%
|
36
+0%
|
12
-66%
|
(0)
N/A
|
(0)
+88%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(2)
N/A
|
(3)
-46%
|
(3)
N/A
|
(3)
N/A
|
(1)
+69%
|
0
N/A
|
0
N/A
|
(18)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(10)
N/A
|
(10)
-4%
|
0
N/A
|
0
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
0
|
0
|
(1)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
1
|
1
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
(0)
|
(1)
|
(1)
|
0
|
1
|
|
| Net Change in Cash |
116
N/A
|
115
-1%
|
67
-42%
|
200
+200%
|
199
-1%
|
275
+38%
|
(44)
N/A
|
(180)
-308%
|
(251)
-39%
|
(324)
-29%
|
(3)
+99%
|
(66)
-1 827%
|
(16)
+76%
|
(16)
+0%
|
(17)
-5%
|
39
N/A
|
(45)
N/A
|
(45)
+0%
|
(44)
+2%
|
(38)
+15%
|
(8)
+80%
|
7
N/A
|
3
-55%
|
6
+102%
|
10
+69%
|
5
-53%
|
7
+42%
|
6
-9%
|
4
-32%
|
(5)
N/A
|
(12)
-165%
|
2
N/A
|
25
+1 165%
|
(10)
N/A
|
19
N/A
|
8
-56%
|
(13)
N/A
|
21
N/A
|
(19)
N/A
|
(19)
+1%
|
4
N/A
|
(8)
N/A
|
21
N/A
|
18
-12%
|
14
-22%
|
17
+19%
|
7
-58%
|
3
-61%
|
(21)
N/A
|
(1)
+93%
|
(18)
-1 169%
|
27
N/A
|
15
-43%
|
32
+108%
|
69
+119%
|
4
-95%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(163)
N/A
|
(164)
-1%
|
(10)
+94%
|
(11)
-1%
|
(12)
-19%
|
(15)
-18%
|
(12)
+21%
|
(14)
-20%
|
(10)
+32%
|
(4)
+53%
|
(4)
+12%
|
(0)
+98%
|
(2)
-1 826%
|
(2)
+4%
|
(1)
+16%
|
(2)
-27%
|
(1)
+66%
|
(1)
+19%
|
(1)
-13%
|
0
N/A
|
(6)
N/A
|
(58)
-929%
|
(62)
-7%
|
(62)
0%
|
(81)
-31%
|
(32)
+60%
|
(30)
+8%
|
(30)
+0%
|
(7)
+75%
|
(4)
+46%
|
(12)
-209%
|
3
N/A
|
24
+859%
|
(9)
N/A
|
16
N/A
|
5
-69%
|
(12)
N/A
|
23
N/A
|
(14)
N/A
|
(13)
+2%
|
(1)
+90%
|
(15)
-960%
|
3
N/A
|
18
+517%
|
2
-89%
|
9
+326%
|
13
+51%
|
(19)
N/A
|
(23)
-23%
|
(29)
-28%
|
(41)
-40%
|
(17)
+58%
|
24
N/A
|
63
+165%
|
91
+43%
|
55
-39%
|
|