Costain Group PLC
OTC:CSGQF
Cash Flow Statement
Cash Flow Statement
Costain Group PLC
| Dec-2001 | Jun-2002 | Dec-2002 | Jun-2003 | 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 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
2
|
0
|
8
|
0
|
16
|
5
|
10
|
11
|
24
|
(1)
|
(54)
|
(30)
|
16
|
18
|
18
|
16
|
15
|
16
|
23
|
24
|
19
|
24
|
24
|
13
|
13
|
15
|
21
|
24
|
22
|
23
|
26
|
30
|
33
|
36
|
33
|
24
|
(3)
|
(85)
|
(78)
|
6
|
(6)
|
(6)
|
26
|
22
|
22
|
31
|
31
|
31
|
|
| Depreciation & Amortization |
1
|
0
|
1
|
0
|
1
|
0
|
1
|
1
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
3
|
2
|
3
|
4
|
4
|
4
|
5
|
6
|
5
|
5
|
7
|
8
|
12
|
12
|
8
|
7
|
7
|
13
|
20
|
19
|
17
|
16
|
14
|
11
|
12
|
14
|
16
|
15
|
12
|
12
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
5
|
4
|
2
|
2
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
1
|
0
|
1
|
0
|
1
|
2
|
1
|
1
|
2
|
3
|
2
|
3
|
|
| Other Non-Cash Items |
(5)
|
0
|
(9)
|
0
|
(10)
|
(0)
|
4
|
(0)
|
(15)
|
(18)
|
(4)
|
(2)
|
(6)
|
(4)
|
2
|
5
|
9
|
7
|
(2)
|
(1)
|
6
|
(1)
|
(1)
|
9
|
11
|
9
|
5
|
5
|
9
|
10
|
12
|
15
|
14
|
13
|
21
|
18
|
9
|
(9)
|
(5)
|
12
|
(3)
|
(45)
|
15
|
64
|
10
|
3
|
3
|
6
|
|
| 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
|
1
|
1
|
2
|
3
|
5
|
8
|
8
|
5
|
5
|
(0)
|
(8)
|
(4)
|
(0)
|
0
|
1
|
0
|
1
|
3
|
2
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
3
|
3
|
4
|
3
|
3
|
3
|
2
|
3
|
3
|
3
|
2
|
3
|
5
|
6
|
5
|
4
|
4
|
4
|
4
|
3
|
3
|
4
|
4
|
5
|
|
| Change in Working Capital |
24
|
18
|
6
|
1
|
(11)
|
(10)
|
(20)
|
(31)
|
5
|
16
|
31
|
22
|
7
|
27
|
(1)
|
(29)
|
(43)
|
(6)
|
7
|
11
|
7
|
(18)
|
(51)
|
(80)
|
(63)
|
(13)
|
9
|
(22)
|
(23)
|
(46)
|
18
|
(3)
|
(3)
|
(53)
|
(108)
|
(69)
|
(58)
|
92
|
20
|
(54)
|
24
|
33
|
(39)
|
(48)
|
8
|
4
|
(4)
|
(33)
|
|
| Cash from Operating Activities |
22
N/A
|
18
-17%
|
6
-70%
|
1
-87%
|
(4)
N/A
|
(5)
-23%
|
(4)
+28%
|
(20)
-416%
|
15
N/A
|
(1)
N/A
|
(24)
-4 720%
|
(7)
+71%
|
20
N/A
|
43
+121%
|
23
-48%
|
(5)
N/A
|
(17)
-237%
|
21
N/A
|
31
+48%
|
36
+17%
|
35
-3%
|
9
-73%
|
(23)
N/A
|
(54)
-133%
|
(36)
+34%
|
17
N/A
|
41
+137%
|
13
-69%
|
16
+26%
|
(5)
N/A
|
67
N/A
|
53
-22%
|
52
-2%
|
3
-95%
|
(48)
N/A
|
(14)
+72%
|
(32)
-137%
|
17
N/A
|
(47)
N/A
|
(20)
+57%
|
30
N/A
|
(8)
N/A
|
14
N/A
|
52
+270%
|
56
+7%
|
52
-6%
|
43
-18%
|
16
-63%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
0
|
(1)
|
0
|
(2)
|
0
|
(2)
|
0
|
(6)
|
(5)
|
(3)
|
(2)
|
(1)
|
(6)
|
(6)
|
(7)
|
(7)
|
(2)
|
(1)
|
(1)
|
(3)
|
(3)
|
(1)
|
(2)
|
(3)
|
(3)
|
(6)
|
(5)
|
(2)
|
(3)
|
(7)
|
(7)
|
(2)
|
(2)
|
(1)
|
(11)
|
(7)
|
2
|
(4)
|
(4)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(4)
|
(9)
|
(5)
|
|
| Other Items |
4
|
2
|
(0)
|
(1)
|
6
|
6
|
(3)
|
(1)
|
1
|
10
|
6
|
0
|
1
|
(5)
|
1
|
2
|
3
|
2
|
(1)
|
(14)
|
(32)
|
(19)
|
(4)
|
(5)
|
(4)
|
(9)
|
(7)
|
(6)
|
(36)
|
(30)
|
(18)
|
(19)
|
(2)
|
0
|
3
|
4
|
11
|
10
|
9
|
8
|
0
|
1
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
3
N/A
|
2
-31%
|
(2)
N/A
|
(1)
+33%
|
4
N/A
|
6
+37%
|
(5)
N/A
|
(1)
+77%
|
(5)
-318%
|
5
N/A
|
3
-41%
|
(1)
N/A
|
(1)
+58%
|
(10)
-1 900%
|
(5)
+46%
|
(5)
+6%
|
(4)
+18%
|
(0)
+90%
|
(2)
-300%
|
(15)
-844%
|
(35)
-130%
|
(22)
+36%
|
(5)
+77%
|
(7)
-31%
|
(7)
+1%
|
(12)
-82%
|
(13)
-6%
|
(11)
+15%
|
(39)
-256%
|
(33)
+15%
|
(25)
+23%
|
(25)
-1%
|
(4)
+84%
|
(1)
+66%
|
1
N/A
|
(8)
N/A
|
4
N/A
|
12
+190%
|
5
-59%
|
4
-17%
|
(2)
N/A
|
(1)
+50%
|
(1)
-18%
|
(2)
-38%
|
(0)
+94%
|
(4)
-4 000%
|
(9)
-120%
|
(5)
+44%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
0
|
0
|
65
|
66
|
1
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
71
|
71
|
0
|
0
|
0
|
3
|
3
|
2
|
2
|
2
|
2
|
1
|
92
|
93
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(11)
|
(12)
|
|
| Net Issuance of Debt |
(3)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
0
|
1
|
1
|
(1)
|
(1)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
10
|
25
|
(10)
|
(25)
|
0
|
30
|
50
|
30
|
20
|
1
|
0
|
(1)
|
7
|
33
|
(44)
|
(80)
|
(30)
|
(19)
|
(16)
|
(48)
|
(50)
|
(13)
|
(9)
|
(11)
|
(10)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(8)
|
(9)
|
(9)
|
(11)
|
(11)
|
(11)
|
(12)
|
(14)
|
(14)
|
(15)
|
(14)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(3)
|
(3)
|
(6)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
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
|
|
| Cash from Financing Activities |
(3)
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
1
+33%
|
1
-8%
|
1
-36%
|
(1)
N/A
|
1
N/A
|
1
+133%
|
1
-29%
|
(1)
N/A
|
59
N/A
|
58
-2%
|
(4)
N/A
|
(4)
-5%
|
(5)
-16%
|
(5)
-8%
|
(5)
N/A
|
(6)
-7%
|
(4)
+26%
|
(5)
-9%
|
(6)
-32%
|
4
N/A
|
19
+446%
|
54
+184%
|
38
-30%
|
(9)
N/A
|
21
N/A
|
40
+90%
|
22
-46%
|
12
-44%
|
(9)
N/A
|
(11)
-22%
|
(12)
-13%
|
(6)
+49%
|
20
N/A
|
44
+124%
|
13
-71%
|
(30)
N/A
|
(19)
+36%
|
(16)
+15%
|
(48)
-203%
|
(50)
-4%
|
(15)
+70%
|
(14)
+5%
|
(26)
-80%
|
(28)
-8%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
(1)
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
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
|
|
| Net Change in Cash |
22
N/A
|
20
-6%
|
4
-83%
|
1
-83%
|
1
+100%
|
2
+50%
|
(8)
N/A
|
(22)
-181%
|
12
N/A
|
6
-46%
|
(20)
N/A
|
(9)
+57%
|
78
N/A
|
91
+16%
|
14
-85%
|
(14)
N/A
|
(26)
-87%
|
15
N/A
|
24
+64%
|
15
-36%
|
(4)
N/A
|
(18)
-321%
|
(34)
-94%
|
(57)
-66%
|
(23)
+60%
|
59
N/A
|
66
+11%
|
(7)
N/A
|
(2)
+74%
|
2
N/A
|
64
+3 075%
|
39
-39%
|
39
-1%
|
(10)
N/A
|
(59)
-512%
|
(28)
+54%
|
(8)
+70%
|
72
N/A
|
(30)
N/A
|
(46)
-53%
|
9
N/A
|
(25)
N/A
|
(36)
-42%
|
0
N/A
|
41
+20 200%
|
34
-17%
|
8
-76%
|
(17)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
21
N/A
|
18
-13%
|
4
-76%
|
1
-84%
|
(6)
N/A
|
(5)
+13%
|
(6)
-4%
|
(20)
-256%
|
10
N/A
|
(5)
N/A
|
(27)
-427%
|
(9)
+68%
|
19
N/A
|
38
+103%
|
17
-56%
|
(12)
N/A
|
(24)
-107%
|
19
N/A
|
30
+60%
|
35
+19%
|
32
-9%
|
6
-80%
|
(24)
N/A
|
(56)
-132%
|
(38)
+32%
|
14
N/A
|
35
+150%
|
8
-78%
|
14
+80%
|
(8)
N/A
|
60
N/A
|
46
-23%
|
50
+8%
|
1
-99%
|
(49)
N/A
|
(25)
+50%
|
(39)
-58%
|
19
N/A
|
(51)
N/A
|
(24)
+54%
|
27
N/A
|
(10)
N/A
|
14
N/A
|
52
+279%
|
56
+8%
|
48
-13%
|
34
-30%
|
11
-68%
|
|