Lycopodium Limited (LYL.AX) - Quarterly Cash Flow Statement

Home
LYL.AX
Financials

12.15 (AUD) • At close September 19, 2024

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 Q3	2012 Q2	2012 Q1	2011 Q4	2011 Q3	2011 Q2	2011 Q1	2010 Q4	2010 Q3	2010 Q2	2010 Q1	2009 Q4	2009 Q3	2009 Q2	2009 Q1	2008 Q4	2008 Q3	2008 Q2	2008 Q1	2007 Q4	2007 Q3	2007 Q2	2007 Q1	2006 Q4	2006 Q3	2006 Q2	2006 Q1	2005 Q4	2005 Q3	2005 Q2	2005 Q1	2004 Q4	2004 Q3	2004 Q2	2004 Q1	2003 Q4	2003 Q3	2003 Q2
Operating Activities:
Net Income Numbers are in millions	20.748	29.966	27.023	19.757	11.913	15.264	7.88	6.32	2.832	8.972	7.944	8.564	11.137	7.359	5.021	5.271	2.609	0.555	-2.555	1.637	-2.423	6.302	9.354	12.578	5.536	5.536	5.536	4.291	4.291	4.291	4.291	4.015	4.015	4.015	4.015	3.543	3.543	3.543	3.543	3.119	3.119	3.119	3.119	2.224	2.224	2.224	2.224	1.899	1.899	1.899	1.899	-0.056	-0.056	-0.056	-0.056	-0.051	-0.051	-0.051	-0.051	0.016	0.016	0.016	0.016
Depreciation & Amortization Numbers are in millions	3.183	3.388	3.304	3.062	2.941	2.68	2.353	2.432	3.987	4.045	0.763	0.69	0.448	0.597	0.307	0.582	0.194	0.723	0.36	0.92	0.526	1.257	0.889	1.021	0.446	0.446	0.446	0.322	0.322	0.322	0.322	0.402	0.402	0.402	0.402	0.46	0.46	0.46	0.46	0.371	0.371	0.371	0.371	0.27	0.27	0.27	0.27	0.221	0.221	0.221	0.221	0.278	0.278	0.278	0.278	0.175	0.175	0.175	0.175	0.158	0.158	0.158	0.158
Deferred Income Tax Numbers are in millions	0	0	12.247	0	19.38	0	9.013	0	-16.86	0	-4.389	0	5.063	0	10.277	0	0	0	-1.444	0	-31.475	0	0.641	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	1.025	0	0.71	0	0.439	0	0.131	0	0.06	0	-1.204	0	-0.259	0	0	0	0.062	0	0.29	0	0.023	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	0	0	-18.83	0	-29.4	0	-11.766	0	9.03	0	-11.079	0	8.739	0	-6.398	0	-2.414	0	1.244	0	32.478	0	-1.425	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	0	0	-19.953	0	-27.165	0	-14.157	0	8.976	0	4.393	0	-3.366	0	-10.394	0	-1.952	0	1.637	0	31.185	0	-0.664	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	0	0.072	0	1.193	0	0	0	-0.221	0	-0.064	0	-0.492	0	0.376	0	-0.448	0	-0.255	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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
Other Working Capital Numbers are in millions	0	0	1.051	0	-3.428	0	2.391	0	0.275	0	-15.408	0	12.597	0	3.62	0	-0.014	0	-0.138	0	1.293	0	-0.762	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	1.783	-18.085	-15.712	-4.908	29.313	-9.194	-3.302	-19.027	-10.737	70.087	-3.283	-11.824	-16.75	-12.166	7.731	37.078	7.043	1.357	-5.453	5.259	-34.987	3.219	0.37	0.689	-5.982	-5.982	-5.982	-4.612	-4.612	-4.612	-4.612	-4.417	-4.417	-4.417	-4.417	-4.003	-4.003	-4.003	-4.003	-3.491	-3.491	-3.491	-3.491	-2.494	-2.494	-2.494	-2.494	-2.119	-2.119	-2.119	-2.119	-0.222	-0.222	-0.222	-0.222	-0.124	-0.124	-0.124	-0.124	-0.174	-0.174	-0.174	-0.174
Operating Cash Flow Numbers are in millions	19.349	8.492	8.007	11.787	38.286	3.39	2.225	-15.138	-11.892	75.015	3.897	-2.57	2.369	-4.21	6.403	42.93	7.432	2.635	-6.342	7.816	-4.116	10.778	9.211	14.288	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Investing Activities:
Investments In Property Plant And Equipment Numbers are in millions	-0.727	-0.359	-1.847	-2.565	-2.681	-1.272	-2.537	-0.369	-0.371	-0.496	-0.315	-1.407	-0.393	-0.66	0.667	-1.002	-0.515	-0.033	-0.188	-0.034	-0.473	-0.41	-0.224	-0.767	-0.397	-0.397	-0.397	-0.295	-0.295	-0.295	-0.295	-0.108	-0.108	-0.108	-0.108	-0.181	-0.181	-0.181	-0.181	-0.159	-0.159	-0.159	-0.159	-0.27	-0.27	-0.27	-0.27	-0.198	-0.198	-0.198	-0.198	-0.209	-0.209	-0.209	-0.209	-0.158	-0.158	-0.158	-0.158	-0.078	-0.078	-0.078	-0.078
Acquisitions Net Numbers are in millions	0	0	0	0	0.001	0	-0.008	0.018	0	0	-0.001	-3.362	0	0	0	0	0	0	-0.15	-5.141	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Purchases Of Investments Numbers are in millions	0	0	-0.056	0	-12	-8	3.57	0	0	0	-0.278	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-0.007	-0.007	-0.007	-0.007	-0.002	-0.002	-0.002	-0.002	0	0	0	0	0	0	0	0	0	0	0	0
Sales Maturities Of Investments Numbers are in millions	-0.193	0.249	0	0.02	24.607	0	0.288	0	0	0	0.28	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0.018	0.018	0.018	0.018	0.036	0.036	0.036	0.036	0	0	0	0	0	0	0	0	0	0	0	0
Other Investing Activites Numbers are in millions	0	0.836	0.289	0.637	12.948	-7.445	-3.57	0.434	0.088	0.289	0.505	2.357	1.088	-0.015	0.234	0.283	1.625	0.528	1.894	2.49	4.912	-0.137	-0.886	-0.483	4.83	4.83	4.83	4.884	4.884	4.884	4.884	3.402	3.402	3.402	3.402	6.13	6.13	6.13	6.13	1.507	1.507	1.507	1.507	2.149	2.149	2.149	2.149	2.259	2.259	2.259	2.259	2.015	2.015	2.015	2.015	0.855	0.855	0.855	0.855	0.185	0.185	0.185	0.185
Investing Cash Flow Numbers are in millions	-0.92	-0.11	-1.904	-2.545	9.927	-9.272	-2.256	-0.35	-0.371	-0.496	-0.037	-2.412	0.694	-0.674	0.9	-0.72	1.11	0.495	1.557	-2.685	4.439	-0.548	-1.109	-1.25	4.433	4.433	4.433	4.589	4.589	4.589	4.589	3.294	3.294	3.294	3.294	5.949	5.949	5.949	5.949	1.348	1.348	1.348	1.348	1.89	1.89	1.89	1.89	2.095	2.095	2.095	2.095	1.807	1.807	1.807	1.807	0.698	0.698	0.698	0.698	0.107	0.107	0.107	0.107
Financing Activities:
Debt Repayment Numbers are in millions	-2.358	-1.968	-2.037	-1.193	-1.6	-1.026	-0.536	-1.153	-1.415	-1.866	-0.47	-0.305	0	-0.48	0	0	0	-0.239	0	-0.333	0	-0.866	0	-1.341	-0.284	-0.284	-0.284	-0.221	-0.221	-0.221	-0.221	-0.207	-0.207	-0.207	-0.207	-0.35	-0.35	-0.35	-0.35	-0.196	-0.196	-0.196	-0.196	0	0	0	0	-0.093	-0.093	-0.093	-0.093	-0.265	-0.265	-0.265	-0.265	-0.086	-0.086	-0.086	-0.086	-0.057	-0.057	-0.057	-0.057
Common Stock Issued Numbers are in millions	0	0	0	-0.827	1.712	-0.122	0.031	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0.028	0.028	0.028	0.028	0.015	0.015	0.015	0.015	0.225	0.225	0.225	0.225	1.508	1.508	1.508	1.508	0.078	0.078	0.078	0.078	0.062	0.062	0.062	0.062
Common Stock Repurchased Numbers are in millions	-0.775	-2.795	0	-0.365	-0.112	-0.903	-1.604	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-0.004	-0.004	-0.004	-0.004	-0.133	-0.133	-0.133	-0.133	0	0	0	0	0	0	0	0
Dividends Paid Numbers are in millions	-14.704	-17.883	-14.306	-14.306	-7.153	-5.961	-3.974	-1.987	-5.96	-5.96	-5.96	-7.152	-4.768	-3.576	-3.576	-1.589	-0.596	0	-0.596	-0.586	-1.948	-8.181	-5.843	-8.139	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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 Financing Activities Numbers are in millions	0	1.968	-4.134	1.193	-3.958	-1.447	-3.974	0.009	15.457	-14.541	0.621	0.042	-0.598	-0.702	-1.902	1.419	-0.69	0.022	-0.716	0.545	-1.08	0.107	-0.161	-0.612	7.81	7.81	7.81	7.902	7.902	7.902	7.902	5.917	5.917	5.917	5.917	8.664	8.664	8.664	8.664	3.17	3.17	3.17	3.17	3.288	3.288	3.288	3.288	3.425	3.425	3.425	3.425	1.994	1.994	1.994	1.994	0.977	0.977	0.977	0.977	0.358	0.358	0.358	0.358
Financing Cash Flow Numbers are in millions	-19.458	-20.921	-18.44	-15.612	-11.223	-7.285	-8.985	-2.751	4.17	-22.366	-5.81	-7.414	-5.366	-3.797	-5.478	-0.17	-1.286	0.262	-1.312	-0.375	-3.028	-8.939	-6.005	-8.751	4.433	4.433	4.433	4.589	4.589	4.589	4.589	3.294	3.294	3.294	3.294	5.949	5.949	5.949	5.949	1.348	1.348	1.348	1.348	1.89	1.89	1.89	1.89	2.095	2.095	2.095	2.095	1.807	1.807	1.807	1.807	0.698	0.698	0.698	0.698	0.107	0.107	0.107	0.107
Other Information:
Effect Of Forex Changes On Cash Numbers are in millions	0	-0.866	0.07	0.102	0.332	-0.049	1.408	-0.199	-1.682	0.223	0.859	-0.486	-0.416	0.352	-0.362	0.284	0.292	-1.832	0.358	0.121	0.07	-0.352	0.855	-0.011	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Change In Cash Numbers are in millions	-1.444	-13.404	-12.267	-6.268	37.322	-13.217	-7.609	-18.438	-9.938	52.376	-0.954	-12.882	-2.718	-8.329	1.463	42.324	7.548	1.559	-5.739	4.878	-2.634	0.939	2.952	4.277	0.392	0.392	0.392	0.701	0.701	0.701	0.701	-0.742	-0.742	-0.742	-0.742	4.094	4.094	4.094	4.094	-0.855	-0.855	-0.855	-0.855	-0.018	-0.018	-0.018	-0.018	0.511	0.511	0.511	0.511	1.645	1.645	1.645	1.645	0.35	0.35	0.35	0.35	-0.179	-0.179	-0.179	-0.179
Cash At End Of Period Numbers are in millions	67.564	69.008	82.412	94.679	100.947	63.624	76.841	84.45	102.888	112.827	60.451	61.405	74.288	77.006	85.335	83.872	41.548	34	32.441	38.18	33.302	35.937	34.997	32.046	6.942	6.942	6.942	6.55	6.55	6.55	6.55	5.849	5.849	5.849	5.849	6.591	6.591	6.591	6.591	2.497	2.497	2.497	2.497	3.351	3.351	3.351	3.351	3.37	3.37	3.37	3.37	2.859	2.859	2.859	2.859	1.214	1.214	1.214	1.214	0.864	0.864	0.864	0.864

Lycopodium Limited

ASX:LYL.AX Add to watchlist

ASX:LYL.AX