Dialight PLC
OTC:DIALF
Cash Flow Statement
Cash Flow Statement
Dialight PLC
| Dec-2000 | Jun-2001 | 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 | Mar-2024 | Sep-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
24
|
24
|
15
|
10
|
7
|
7
|
7
|
9
|
9
|
6
|
28
|
26
|
4
|
3
|
3
|
3
|
3
|
4
|
5
|
7
|
7
|
8
|
10
|
11
|
13
|
12
|
8
|
8
|
10
|
6
|
(2)
|
(7)
|
(3)
|
5
|
2
|
1
|
5
|
2
|
(16)
|
(18)
|
(8)
|
(5)
|
0
|
1
|
0
|
(4)
|
(11)
|
(33)
|
(48)
|
(14)
|
7
|
|
| Depreciation & Amortization |
6
|
6
|
6
|
6
|
6
|
6
|
5
|
3
|
4
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
5
|
6
|
6
|
6
|
7
|
7
|
4
|
4
|
5
|
5
|
6
|
7
|
8
|
9
|
11
|
9
|
11
|
12
|
12
|
15
|
13
|
8
|
8
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
0
|
2
|
2
|
0
|
1
|
|
| Other Non-Cash Items |
(3)
|
(3)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
7
|
(20)
|
(21)
|
2
|
1
|
1
|
2
|
2
|
(0)
|
0
|
4
|
4
|
4
|
5
|
6
|
6
|
4
|
4
|
5
|
5
|
3
|
(0)
|
4
|
6
|
4
|
5
|
4
|
3
|
0
|
7
|
7
|
1
|
4
|
3
|
3
|
5
|
4
|
11
|
21
|
39
|
(1)
|
(15)
|
|
| Cash Taxes Paid |
8
|
8
|
5
|
4
|
2
|
2
|
2
|
2
|
4
|
3
|
8
|
10
|
4
|
(0)
|
(0)
|
2
|
2
|
2
|
2
|
3
|
5
|
3
|
2
|
3
|
4
|
5
|
2
|
3
|
3
|
5
|
4
|
(1)
|
(0)
|
4
|
4
|
2
|
2
|
1
|
1
|
1
|
(3)
|
(3)
|
1
|
1
|
1
|
1
|
2
|
3
|
3
|
2
|
2
|
|
| Cash Interest Paid |
3
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
3
|
2
|
2
|
2
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
1
|
2
|
3
|
3
|
4
|
4
|
3
|
3
|
|
| Change in Working Capital |
(13)
|
(16)
|
(7)
|
(4)
|
(3)
|
(0)
|
(3)
|
(2)
|
(3)
|
(11)
|
(13)
|
(15)
|
(11)
|
(1)
|
0
|
(3)
|
(5)
|
0
|
1
|
(6)
|
(6)
|
(9)
|
(7)
|
(9)
|
(13)
|
(9)
|
(10)
|
(11)
|
(14)
|
(13)
|
1
|
17
|
6
|
(6)
|
(2)
|
(9)
|
(22)
|
(15)
|
5
|
10
|
11
|
3
|
(10)
|
(11)
|
(11)
|
(6)
|
(4)
|
4
|
5
|
14
|
16
|
|
| Cash from Operating Activities |
14
N/A
|
11
-24%
|
13
+20%
|
12
-8%
|
10
-12%
|
13
+22%
|
8
-33%
|
10
+23%
|
10
-7%
|
4
-56%
|
(2)
N/A
|
(8)
-215%
|
(4)
+51%
|
5
N/A
|
6
+16%
|
4
-38%
|
4
-5%
|
8
+112%
|
9
+25%
|
7
-30%
|
9
+41%
|
6
-30%
|
11
+63%
|
12
+12%
|
9
-20%
|
10
+6%
|
5
-54%
|
5
+13%
|
5
+2%
|
2
-72%
|
4
+193%
|
20
+355%
|
16
-20%
|
9
-47%
|
9
N/A
|
(1)
N/A
|
(9)
-933%
|
(8)
+17%
|
2
N/A
|
6
+256%
|
12
+89%
|
11
-7%
|
5
-55%
|
2
-57%
|
5
+114%
|
6
+23%
|
6
+5%
|
7
+8%
|
11
+61%
|
8
-26%
|
16
+108%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(6)
|
(6)
|
(6)
|
(4)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(5)
|
(4)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(7)
|
(8)
|
(9)
|
(9)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(4)
|
(6)
|
(10)
|
(13)
|
(10)
|
(5)
|
(4)
|
(7)
|
(7)
|
(9)
|
(9)
|
(6)
|
(7)
|
(9)
|
(8)
|
(6)
|
|
| Other Items |
(4)
|
19
|
1
|
(4)
|
(4)
|
54
|
53
|
(2)
|
0
|
4
|
68
|
66
|
(0)
|
1
|
1
|
(1)
|
0
|
0
|
0
|
(2)
|
(2)
|
(0)
|
(0)
|
(2)
|
3
|
6
|
2
|
0
|
0
|
(0)
|
(0)
|
0
|
1
|
1
|
2
|
2
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
5
|
5
|
0
|
|
| Cash from Investing Activities |
(10)
N/A
|
13
N/A
|
(6)
N/A
|
(8)
-44%
|
(7)
+12%
|
51
N/A
|
51
0%
|
(3)
N/A
|
(1)
+60%
|
(2)
-22%
|
64
N/A
|
63
-1%
|
(2)
N/A
|
(2)
+30%
|
(2)
-24%
|
(3)
-44%
|
(2)
+19%
|
(2)
+0%
|
(3)
-3%
|
(5)
-116%
|
(6)
-11%
|
(4)
+28%
|
(5)
-5%
|
(7)
-48%
|
(4)
+36%
|
(2)
+43%
|
(8)
-218%
|
(9)
-12%
|
(7)
+17%
|
(8)
-4%
|
(6)
+19%
|
(6)
+7%
|
(5)
+11%
|
(3)
+39%
|
(3)
+6%
|
(4)
-38%
|
(6)
-60%
|
(10)
-59%
|
(14)
-38%
|
(11)
+25%
|
(5)
+58%
|
(4)
+16%
|
(7)
-87%
|
(7)
-1%
|
(9)
-24%
|
(9)
+1%
|
(6)
+34%
|
(7)
-16%
|
(3)
+50%
|
(3)
+17%
|
(6)
-104%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
1
|
0
|
0
|
0
|
0
|
(40)
|
(40)
|
(0)
|
(0)
|
2
|
2
|
(0)
|
(0)
|
(0)
|
(2)
|
(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
|
(1)
|
(1)
|
(0)
|
0
|
12
|
12
|
12
|
(0)
|
(0)
|
|
| Net Issuance of Debt |
4
|
(21)
|
(4)
|
1
|
4
|
(1)
|
(17)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
8
|
5
|
2
|
(13)
|
(10)
|
0
|
0
|
0
|
5
|
12
|
11
|
18
|
(2)
|
(20)
|
(2)
|
5
|
4
|
1
|
(2)
|
(3)
|
(10)
|
(9)
|
(10)
|
|
| Cash Paid for Dividends |
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(5)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
0
|
(5)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(58)
|
(55)
|
3
|
(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
|
|
| Cash from Financing Activities |
(0)
N/A
|
(26)
-17 033%
|
(9)
+65%
|
(4)
+51%
|
(1)
+67%
|
(7)
-366%
|
(62)
-811%
|
(61)
+3%
|
(3)
+94%
|
(4)
-6%
|
(59)
-1 573%
|
(55)
+7%
|
1
N/A
|
(2)
N/A
|
(2)
+11%
|
(4)
-135%
|
(4)
-5%
|
(2)
+52%
|
(2)
+4%
|
(2)
-6%
|
(2)
-8%
|
(3)
-14%
|
(3)
-7%
|
(3)
-18%
|
(3)
-8%
|
(4)
-28%
|
(5)
-5%
|
3
N/A
|
3
-19%
|
1
-80%
|
(1)
N/A
|
(13)
-1 513%
|
(10)
+26%
|
0
N/A
|
0
N/A
|
0
N/A
|
5
+5 000%
|
12
+143%
|
11
-14%
|
18
+70%
|
(2)
N/A
|
(20)
-880%
|
(3)
+86%
|
4
N/A
|
3
-22%
|
0
-89%
|
10
+2 943%
|
9
-7%
|
2
-74%
|
(9)
N/A
|
(11)
-21%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
0
|
(0)
|
1
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
1
|
0
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
1
|
2
|
0
|
(0)
|
0
|
1
|
0
|
(1)
|
|
| Net Change in Cash |
4
N/A
|
(2)
N/A
|
(2)
+19%
|
(1)
+59%
|
2
N/A
|
57
+3 301%
|
(3)
N/A
|
(54)
-1 674%
|
5
N/A
|
(1)
N/A
|
3
N/A
|
0
-89%
|
(5)
N/A
|
1
N/A
|
2
+54%
|
(3)
N/A
|
(2)
+29%
|
3
N/A
|
5
+42%
|
(0)
N/A
|
1
N/A
|
(1)
N/A
|
3
N/A
|
2
-44%
|
1
-33%
|
3
+142%
|
(8)
N/A
|
(1)
+90%
|
1
N/A
|
(5)
N/A
|
(2)
+54%
|
2
N/A
|
3
+25%
|
6
+120%
|
5
-13%
|
(5)
N/A
|
(11)
-96%
|
(5)
+50%
|
(2)
+68%
|
14
N/A
|
5
-65%
|
(13)
N/A
|
(5)
+59%
|
(1)
+87%
|
0
N/A
|
(2)
N/A
|
10
N/A
|
10
-3%
|
10
+10%
|
(4)
N/A
|
(1)
+86%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
8
N/A
|
5
-43%
|
7
+39%
|
8
+15%
|
7
-1%
|
10
+34%
|
7
-34%
|
9
+34%
|
8
-6%
|
(1)
N/A
|
(6)
-550%
|
(10)
-62%
|
(6)
+41%
|
3
N/A
|
4
+15%
|
1
-62%
|
1
-26%
|
5
+414%
|
7
+35%
|
3
-53%
|
5
+65%
|
2
-56%
|
6
+175%
|
7
+6%
|
2
-64%
|
2
-20%
|
(5)
N/A
|
(4)
+23%
|
(2)
+47%
|
(6)
-200%
|
(1)
+75%
|
14
N/A
|
10
-29%
|
3
-75%
|
4
+44%
|
(5)
N/A
|
(16)
-220%
|
(18)
-14%
|
(11)
+37%
|
(3)
+72%
|
8
N/A
|
7
-3%
|
(2)
N/A
|
(5)
-146%
|
(4)
+18%
|
(3)
+28%
|
0
N/A
|
(0)
N/A
|
2
N/A
|
(0)
N/A
|
11
N/A
|
|