CTI Logistics Limited (CLX.AX) - Quarterly Cash Flow Statement

Home
CLX.AX
Financials

1.865 (AUD) • At close February 5, 2025

Overview | Financials

Numbers are in millions (except for per share data and ratios) AUD.

	2024 Q4	2024 Q2	2023 Q4	2023 Q2	2022 Q4	2022 Q2	2021 Q4	2021 Q2	2020 Q4	2020 Q2	2019 Q4	2019 Q2	2018 Q4	2018 Q2	2017 Q4	2017 Q2	2016 Q4	2016 Q2	2015 Q4	2015 Q2	2014 Q4	2014 Q2	2013 Q4	2013 Q2	2012 Q4	2012 Q2	2011 Q4	2011 Q2	2010 Q4	2010 Q2	2009 Q4	2009 Q2	2008 Q4	2008 Q2	2007 Q4	2007 Q2	2006 Q4	2006 Q2	2005 Q4	2005 Q2	2004 Q4	2004 Q2	2003 Q4	2003 Q2	2002 Q4	2002 Q2	2001 Q4	2001 Q2	2000 Q4	2000 Q2	1999 Q4	1999 Q2	1998 Q4	1998 Q2	1997 Q4	1997 Q2	1996 Q4	1996 Q2	1995 Q4	1995 Q2	1994 Q4	1994 Q2	1993 Q4	1993 Q2	1992 Q4	1992 Q2	1991 Q4	1991 Q2	1990 Q4	1990 Q2	1989 Q4	1989 Q2
Operating Activities:
Net Income Numbers are in millions	8.212	7.622	6.401	10.621	9.337	5.853	2.967	5.202	-5.475	1.126	-0.126	0.914	0.731	3.336	0.569	5.501	0.331	19.971	1.698	4.231	3.142	6.694	3.676	6.147	3.666	3.666	3.102	3.102	2.365	2.365	2.083	2.084	4.782	4.782	2.3	2.3	1.548	1.548	0.909	0.909	1.424	1.424	0.107	0.107	0.395	0.395	0.179	0.179	-2.15	-2.15	0.811	0.811	-0.122	-0.122	0	0	-0.17	-0.17	-0.109	-0.109	0.047	0.047	0.011	0.005	-0.005	-0.002	-0.002	-0.002	0	0	0.174	0.174
Depreciation & Amortization Numbers are in millions	14.206	12.599	12.745	12.132	12.763	11.727	11.682	10.824	11.358	10.46	4.45	4.583	4.078	4.1	3.921	3.929	4.013	3.241	2.758	2.74	2.574	2.636	1.933	1.558	1.512	1.512	1.272	1.272	1.15	1.15	1.064	1.064	1.007	1.007	1.54	1.54	1.924	1.924	1.834	1.834	1.751	1.751	2.149	2.149	1.968	1.968	2.139	2.139	0	0	0	0	0	0	1.449	1.449	1.309	1.309	0.756	0.756	0.559	0.559	0.64	0.32	0.583	0.291	0.358	0.358	0.287	0.287	0.182	0.182
Deferred Income Tax Numbers are in millions	0	0	0	0	0	0	0	0	-23.717	0	0.348	0	8.49	0	0.538	0	-0.758	0	-3.972	0	-0.519	0	3.619	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 Numbers are in millions	0	0	0	0	0	0	0	0	0.031	0	0.099	0	0.096	0	0.13	0	0.284	0	0.254	0	0.268	0	0.481	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 Numbers are in millions	-4.996	0	1.648	0	-5.758	0	-3.269	0	0.971	0	-0.447	0	-8.586	0	-0.669	0	0.474	0	3.717	0	0.252	0	-4.1	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	0	0
Accounts Receivables Numbers are in millions	-5.063	0	1.634	0	-5.835	0	-3.137	0	1.002	0	-0.474	0	-8.53	0	-0.697	0	0.242	0	2.305	0	-0.604	0	-4.2	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	0	0	0	0	0	0	0	0	0	0
Change In Inventory Numbers are in millions	0.067	0	0.013	0	0.077	0	-0.133	0	-0.031	0	0.027	0	-0.056	0	0.028	0	0.231	0	1.413	0	0.855	0	0.1	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	0	0
Change In Accounts Payables Numbers are in millions	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Working Capital Numbers are in millions	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Non Cash Items Numbers are in millions	7.387	21.017	30.596	24.047	28.34	20.849	24.163	21.262	30.61	18.888	8.626	0.276	9.428	-4.318	4.465	-0.224	-2.737	-15.708	-2.243	-0.067	2.075	-6.025	10.417	-3.936	-1.545	-1.545	-0.77	-0.77	-0.124	-0.124	-0.208	-0.208	-1.893	-1.893	-0.992	-0.992	0.528	0.528	-0.426	-0.426	-0.215	-0.215	-2.257	-2.257	0.349	0.349	1.114	1.114	2.15	2.15	-0.811	-0.811	0.122	0.122	0.382	0.382	1.168	1.168	1.246	1.246	0.686	0.686	0.616	0.308	0.153	0.076	-0.356	-0.356	-0.287	-0.287	-0.356	-0.356
Operating Cash Flow Numbers are in millions	24.809	16.041	24.251	22.535	24.914	14.974	15.448	15.64	13.777	9.555	4.051	5.773	5.747	3.118	8.417	9.205	2.364	7.503	6.184	6.903	8.31	3.305	12.407	3.77	3.633	3.633	3.605	3.605	3.392	3.392	2.94	2.94	3.896	3.896	2.848	2.848	4	4	2.317	2.317	2.959	2.959	0	0	2.712	2.712	3.432	3.432	0	0	0	0	0	0	1.832	1.832	2.308	2.308	1.894	1.894	1.292	1.292	1.266	0.633	0.731	0.365	0	0	0	0	0	0
Investing Activities:
Investments In Property Plant And Equipment Numbers are in millions	-9.923	-15.49	-17.743	-12.078	-3.489	-3.945	-2.695	-2.079	-0.32	-1.409	0.417	-2.756	-1.962	-1.033	-1.948	-3.939	-8.628	-6.457	-0.673	-26.268	-13.958	-3.799	-5.935	-6.933	-2.608	-2.608	-1.854	-1.854	-5.858	-5.858	-3.142	-3.142	-2.775	-2.775	-0.539	-0.539	-0.649	-0.649	-1.195	-1.195	-0.994	-0.993	-0.631	-0.63	-0.486	-0.487	-0.614	-0.614	-0.562	-0.561	-1.121	-1.044	-1.441	-1.441	-3.796	-3.796	-3.261	-3.261	-2.745	-2.745	-1.163	-1.163	-0.96	-0.48	-1.088	-0.544	0	0	0	0	0	0
Acquisitions Net Numbers are in millions	0	0.591	0.456	0.348	1.197	0.626	0.251	0.661	0.329	0.364	-2.529	-4.044	-0.752	-6.5	0	-1.735	0.166	-14.36	-9.4	0	0	0	-6.4	0	0	-3.2	0	0	0	-0.141	0	-1.422	0	11.435	0	0.003	0	1.113	0	-0.056	0	-0.333	0	-0.052	0	1.074	0	-0.191	0	-0.276	0	-3.101	0	-3.843	0	5.471	0	-3.483	0	-1.941	0	0.709	0	0	0	0	0	0	0	0	0	0
Purchases Of Investments Numbers are in millions	0	0	0	0	0	0	0	0	-0.345	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0.037	0	0	-2.823	-2.823	-1.112	-1.112	0	0	-0.167	-0.167	0	8.554	0	0	0	0	-0.021	-0.02	-0.104	-0.104	-0.002	-0.002	-0.047	-0.048	-0.061	-0.061	-0.085	-0.085	-0.072	-0.072	-0.706	-0.706	-0.028	-0.014	-0.074	-0.037	0	0	0	0	0	0
Sales Maturities Of Investments Numbers are in millions	0	0	0	0	0	0	0	0	0.017	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0.001	0.001	0	0	0	0	0.006	0.006	0	0	0.06	3.295	0.011	0.011	0	0	0	0	0.036	0.035	0.057	0.056	0.011	0.011	0.012	0.012	0.103	0.103	0.343	0.343	0.083	0.083	0.007	0.007	0.009	0.005	0.096	0.048	0	0	0	0	0	0
Other Investing Activites Numbers are in millions	0.787	0.591	0.404	0.348	1.102	0.626	0.119	0.661	-0.612	0.364	-0.104	0.395	-0.047	1.865	-0.371	8.083	0.105	26.263	2.368	0.887	3.474	0.525	0.251	-0.376	6.241	-5.953	5.459	-5.085	9.249	-9.167	6.081	-5.813	9.494	-9.143	4.493	-3.751	4.65	-4.388	3.619	-2.946	3.942	-3.921	3.405	2.056	3.198	-2.963	4.031	-3.309	3.024	-2.233	3.068	-0.804	2.25	0.682	5.586	-5.078	5.31	-4.503	4.628	-3.964	3.153	-2.924	2.245	1.122	1.797	0.898	0	0	0	0	0	0
Investing Cash Flow Numbers are in millions	-9.137	-14.899	-17.288	-11.73	-2.292	-3.32	-2.443	-1.418	-0.933	-1.045	-2.608	-6.405	-2.76	-5.668	-2.319	2.41	-8.358	5.446	-7.705	-25.381	-10.484	-3.274	-12.084	-7.309	3.633	-11.762	3.605	-6.939	3.392	-15.129	2.94	-10.377	3.896	-3.306	2.848	-5.393	4	-3.924	2.317	-1.068	2.959	3.317	2.774	1.374	2.712	-2.376	3.432	-4.099	2.415	-3.118	1.957	-4.939	0.773	-4.638	1.832	-3.36	2.308	-10.988	1.894	-8.64	1.292	-4.077	1.266	0.633	0.731	0.365	0	0	0	0	0	0
Financing Activities:
Debt Repayment Numbers are in millions	0	8	0	-12.054	0	-2	0	-7.77	0	-9.126	0	3.293	0	2.041	0	-9.959	0	-15.081	0	21.525	0	-5.154	0	0	0	4.53	0	-1.19	0	8.287	0	2.826	0	-6.161	0	-2.924	0	1.039	0	-1.77	0	-11.166	0	-10.273	0	-5.885	0	-5.082	0	-5.607	0	1.364	0	4.048	0	-5.952	0	5.666	0	2.465	0	-0.707	0	0	0	0	0	0	0	0	0	0
Common Stock Issued Numbers are in millions	0	0	0.081	0	0	0	-1.358	0	0	0	0.521	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0.254	0.254	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1.663	1.663	0.27	0.27	0	0	0.425	0.425	0.034	0.017	0.061	0.031	0	0	0	0	0	0
Common Stock Repurchased Numbers are in millions	0	0	-10.081	0	0	0	4.453	0	0	0	0.923	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-0.026	-0.026	-5.046	-5.046	-1.053	-1.053	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
Dividends Paid Numbers are in millions	-3.483	-3.514	-3.2	-2.088	-1.485	-1.346	-1.358	0	0	0	-1.865	-1.121	-1.639	-1.081	-1.199	0	-2.407	-2.633	-2.322	-2.241	-2.465	-2.458	-1.93	-2.067	-1.477	-1.477	-1.354	-1.354	-1.231	-1.231	-1.12	-1.12	-0.958	-0.958	-0.618	-0.618	-0.196	-0.196	-0.287	-0.287	-0.253	-0.253	-0.124	-0.124	0	0	0	0	-0.242	-0.242	-0.401	-0.401	-0.372	-0.372	-0.363	-0.363	-0.394	-0.394	-0.302	-0.302	-0.083	-0.083	-0.112	-0.056	-0.229	-0.115	0	0	0	0	0	0
Other Financing Activities Numbers are in millions	-8.997	-8.707	0.446	-0	-17.675	-8.855	-11.479	-7.737	-6.804	0	-1.444	0	-4.714	1.078	-6.831	0	6.692	2.534	6.682	0.203	4.072	5.958	5.248	4.998	5.11	-5.11	4.959	-4.959	4.622	-4.622	4.06	-4.06	4.854	-4.31	3.466	-3.466	4.196	-4.196	2.603	-2.603	3.212	-3.213	2.899	-2.898	2.712	-2.748	3.432	-3.452	2.657	-2.993	2.358	-2.701	1.145	-1.145	2.195	-2.195	2.702	-2.811	2.196	-2.236	1.374	0.175	1.378	0.689	0.96	0.48	0	0	0	0	0	0
Financing Cash Flow Numbers are in millions	-12.48	-4.221	-2.754	-14.142	-19.16	-12.201	-12.837	-15.507	-6.804	-9.126	-2.788	2.172	-4.757	2.038	-5.643	-9.959	4.286	-15.18	4.36	19.487	1.606	-1.653	3.319	2.931	3.633	-2.056	3.605	-7.502	3.392	2.435	2.94	-2.353	3.896	-10.922	2.848	-7.06	4	-13.445	2.317	-6.765	2.959	-14.71	2.774	-13.295	2.712	-8.633	3.432	-8.534	2.415	-8.843	1.957	-1.738	0.773	2.531	1.832	-5.184	2.308	3.002	1.894	-0.073	1.292	0.236	1.266	0.633	0.731	0.365	0	0	0	0	0	0
Other Information:
Effect Of Forex Changes On Cash Numbers are in millions	0	10.282	-10.282	9.41	-9.41	6.494	-6.494	7.611	-7.611	2.186	-2.186	1.991	-1.991	4.273	-4.273	2.162	-2.162	6.101	-6.101	2.251	-2.251	4.441	-4.441	1.407	-10.542	10.542	-10.826	10.826	-9.738	9.738	-9.305	9.305	-11.01	11.01	-9.075	9.075	-12.685	12.685	-6.233	6.233	-8.616	8.695	0	0	-8.216	8.217	-9.748	9.748	0	0	0	0	0	0	-6.104	6.104	-6.302	6.301	-6.25	6.25	-3.212	3.212	-3.5	-1.75	-2.095	-1.047	0	0	0	0	0	0
Net Change In Cash Numbers are in millions	3.192	-3.079	4.21	-3.337	3.462	-0.546	0.168	-1.285	6.041	1.57	-1.345	3.531	-3.761	3.761	-3.818	3.818	-3.87	3.87	-3.261	3.261	-2.819	2.819	-0.799	0.799	0.178	0.714	-0.005	-0.021	0.218	0.872	-0.243	-0.972	0.339	1.355	-0.265	-1.062	-0.342	-1.367	0.359	1.435	0.131	0.522	-0.206	-0.825	-0.04	-0.161	0.274	1.094	-0.576	-2.302	0.287	1.15	0.246	0.985	-0.304	-1.218	0.312	1.246	-0.285	-1.138	0.331	1.325	0.149	0.149	0.049	0.049	0	0	0	0	0	0
Cash At End Of Period Numbers are in millions	10.396	7.204	10.282	6.072	9.41	5.947	6.494	6.326	7.611	1.57	2.186	3.531	0	3.761	0	3.818	0	3.87	0	3.261	0	2.819	0	0.799	0.352	1.407	0.173	0.694	0.179	0.715	-0.039	-0.157	0.204	0.814	-0.135	-0.541	0.13	0.52	0.472	1.888	0.113	0.453	-0.017	-0.069	0.189	0.756	0.229	0.917	-0.044	-0.177	0.531	2.125	0.244	0.975	-0.003	-0.01	0.302	1.208	-0.01	-0.038	0.275	1.1	-0.056	-0.056	-0.206	-0.206	0	0	0	0	0	0

CTI Logistics Limited

ASX:CLX.AX Add to watchlist

ASX:CLX.AX