Volex PLC
LSE:VLX
Cash Flow Statement
Cash Flow Statement
Volex PLC
| Mar-2001 | Sep-2001 | Mar-2002 | Sep-2002 | Mar-2003 | Sep-2003 | Apr-2004 | Oct-2004 | Apr-2005 | Oct-2005 | Apr-2006 | Oct-2006 | Apr-2007 | Sep-2007 | Mar-2008 | Oct-2008 | Apr-2009 | Oct-2009 | Apr-2010 | Oct-2010 | Apr-2011 | Oct-2011 | Apr-2012 | Sep-2012 | Mar-2013 | Sep-2013 | Mar-2014 | Oct-2014 | Apr-2015 | Oct-2015 | Apr-2016 | Oct-2016 | Apr-2017 | Oct-2017 | Apr-2018 | Sep-2018 | Mar-2019 | Sep-2019 | Mar-2020 | Oct-2020 | Apr-2021 | Oct-2021 | Apr-2022 | Oct-2022 | Apr-2023 | Oct-2023 | Mar-2024 | Sep-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
51
|
28
|
(4)
|
(7)
|
(14)
|
(20)
|
(8)
|
3
|
(13)
|
(14)
|
(6)
|
6
|
14
|
11
|
4
|
(7)
|
(33)
|
(35)
|
8
|
13
|
17
|
15
|
17
|
10
|
(1)
|
(7)
|
(14)
|
(17)
|
(11)
|
(3)
|
(2)
|
(10)
|
(7)
|
3
|
4
|
4
|
9
|
14
|
15
|
22
|
39
|
41
|
30
|
30
|
37
|
36
|
40
|
45
|
49
|
59
|
|
| Depreciation & Amortization |
13
|
13
|
13
|
13
|
25
|
24
|
17
|
17
|
15
|
7
|
7
|
7
|
6
|
5
|
6
|
6
|
4
|
4
|
4
|
4
|
3
|
4
|
4
|
4
|
6
|
7
|
8
|
8
|
7
|
7
|
7
|
7
|
5
|
4
|
3
|
4
|
6
|
8
|
12
|
13
|
13
|
17
|
20
|
21
|
23
|
28
|
35
|
41
|
39
|
40
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
5
|
4
|
3
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
4
|
9
|
0
|
7
|
0
|
4
|
7
|
4
|
4
|
6
|
6
|
5
|
5
|
|
| Other Non-Cash Items |
0
|
0
|
(4)
|
(5)
|
(4)
|
(2)
|
0
|
(2)
|
7
|
13
|
11
|
5
|
(4)
|
(3)
|
(3)
|
4
|
34
|
41
|
6
|
8
|
5
|
9
|
7
|
3
|
4
|
3
|
7
|
12
|
11
|
6
|
5
|
11
|
10
|
5
|
5
|
7
|
6
|
8
|
11
|
8
|
(2)
|
(1)
|
10
|
17
|
18
|
19
|
27
|
36
|
42
|
41
|
|
| Cash Taxes Paid |
10
|
7
|
6
|
(1)
|
(4)
|
(0)
|
(0)
|
1
|
4
|
7
|
8
|
5
|
2
|
1
|
2
|
2
|
3
|
3
|
3
|
7
|
7
|
5
|
3
|
3
|
4
|
2
|
1
|
2
|
3
|
4
|
4
|
3
|
2
|
2
|
2
|
2
|
3
|
4
|
5
|
5
|
3
|
4
|
7
|
7
|
8
|
11
|
15
|
17
|
16
|
15
|
|
| Cash Interest Paid |
7
|
0
|
4
|
0
|
4
|
5
|
6
|
8
|
7
|
6
|
5
|
4
|
4
|
2
|
3
|
4
|
4
|
5
|
4
|
3
|
3
|
2
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
4
|
8
|
10
|
14
|
17
|
18
|
19
|
|
| Change in Working Capital |
(43)
|
0
|
27
|
15
|
7
|
6
|
(7)
|
(15)
|
(18)
|
(11)
|
(4)
|
(8)
|
(8)
|
(18)
|
(23)
|
5
|
17
|
12
|
1
|
(18)
|
(14)
|
(8)
|
3
|
9
|
(2)
|
(15)
|
(12)
|
1
|
(0)
|
(3)
|
(8)
|
4
|
8
|
(7)
|
(8)
|
(27)
|
(28)
|
(3)
|
14
|
5
|
(11)
|
(21)
|
(42)
|
(48)
|
(23)
|
(11)
|
(24)
|
(55)
|
(52)
|
(53)
|
|
| Cash from Operating Activities |
21
N/A
|
41
+99%
|
33
-20%
|
16
-53%
|
15
-6%
|
8
-45%
|
3
-65%
|
2
-17%
|
(9)
N/A
|
(5)
+44%
|
9
N/A
|
10
+20%
|
8
-25%
|
(5)
N/A
|
(17)
-220%
|
8
N/A
|
23
+169%
|
21
-7%
|
19
-9%
|
7
-65%
|
11
+66%
|
19
+79%
|
30
+56%
|
27
-12%
|
6
-76%
|
(11)
N/A
|
(11)
+2%
|
4
N/A
|
8
+98%
|
7
-15%
|
2
-73%
|
12
+578%
|
16
+30%
|
5
-71%
|
5
+5%
|
(13)
N/A
|
(7)
+49%
|
27
N/A
|
52
+93%
|
49
-6%
|
39
-21%
|
36
-8%
|
19
-48%
|
19
+5%
|
56
+187%
|
73
+31%
|
78
+7%
|
66
-16%
|
77
+18%
|
86
+11%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(21)
|
(16)
|
(7)
|
(4)
|
(3)
|
(3)
|
(4)
|
(3)
|
(4)
|
(5)
|
(4)
|
(5)
|
(4)
|
(3)
|
(4)
|
(5)
|
(4)
|
(3)
|
(3)
|
(5)
|
(6)
|
(7)
|
(12)
|
(16)
|
(27)
|
(23)
|
(10)
|
(8)
|
(5)
|
(7)
|
(7)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(6)
|
(8)
|
(10)
|
(15)
|
(20)
|
(18)
|
(25)
|
(32)
|
(42)
|
(46)
|
(41)
|
|
| Other Items |
(2)
|
(2)
|
(5)
|
(3)
|
0
|
0
|
3
|
9
|
14
|
8
|
0
|
3
|
4
|
1
|
0
|
1
|
(0)
|
(3)
|
(3)
|
(0)
|
0
|
(3)
|
(3)
|
0
|
1
|
1
|
6
|
7
|
1
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(11)
|
(25)
|
(37)
|
(25)
|
(3)
|
(42)
|
(51)
|
(54)
|
(51)
|
(12)
|
(140)
|
(136)
|
(2)
|
(9)
|
(8)
|
|
| Cash from Investing Activities |
(23)
N/A
|
(18)
+23%
|
(12)
+33%
|
(7)
+41%
|
(3)
+51%
|
(3)
+22%
|
(1)
+63%
|
5
N/A
|
11
+99%
|
3
-68%
|
(4)
N/A
|
(2)
+43%
|
(1)
+73%
|
(2)
-216%
|
(4)
-77%
|
(3)
+2%
|
(5)
-31%
|
(6)
-42%
|
(6)
+9%
|
(5)
+20%
|
(5)
-17%
|
(11)
-96%
|
(15)
-40%
|
(16)
-6%
|
(27)
-66%
|
(23)
+15%
|
(4)
+82%
|
(2)
+53%
|
(5)
-144%
|
(7)
-48%
|
(7)
+4%
|
(3)
+61%
|
(2)
+10%
|
(3)
-14%
|
(3)
-20%
|
(14)
-326%
|
(28)
-106%
|
(41)
-45%
|
(30)
+27%
|
(9)
+70%
|
(50)
-448%
|
(62)
-24%
|
(69)
-12%
|
(71)
-2%
|
(30)
+58%
|
(164)
-450%
|
(167)
-2%
|
(43)
+74%
|
(55)
-27%
|
(49)
+12%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
1
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
0
|
32
|
31
|
(1)
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
5
|
33
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
47
|
46
|
(1)
|
(5)
|
(7)
|
(9)
|
(10)
|
(5)
|
(7)
|
(7)
|
67
|
63
|
(13)
|
(11)
|
(7)
|
|
| Net Issuance of Debt |
23
|
(0)
|
(1)
|
(12)
|
(9)
|
(0)
|
(5)
|
7
|
3
|
(39)
|
(39)
|
(9)
|
(4)
|
1
|
3
|
(1)
|
(0)
|
(2)
|
(10)
|
(14)
|
(14)
|
7
|
13
|
(14)
|
6
|
24
|
1
|
(24)
|
(17)
|
7
|
3
|
0
|
(9)
|
(12)
|
(7)
|
(17)
|
(13)
|
(1)
|
(3)
|
(0)
|
31
|
34
|
62
|
73
|
(16)
|
56
|
42
|
(24)
|
9
|
(15)
|
|
| Cash Paid for Dividends |
(11)
|
(11)
|
(10)
|
(10)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(6)
|
(6)
|
(7)
|
(7)
|
(6)
|
(6)
|
(7)
|
(7)
|
(9)
|
(10)
|
(9)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(5)
|
(4)
|
(0)
|
(3)
|
(2)
|
0
|
0
|
0
|
(1)
|
(2)
|
(1)
|
(0)
|
(1)
|
(2)
|
(0)
|
0
|
0
|
0
|
(1)
|
(1)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(10)
|
(7)
|
(3)
|
(3)
|
(3)
|
(7)
|
(3)
|
1
|
|
| Cash from Financing Activities |
13
N/A
|
(11)
N/A
|
(11)
+3%
|
(22)
-104%
|
(9)
+57%
|
(0)
+96%
|
(4)
-887%
|
7
N/A
|
3
-65%
|
(12)
N/A
|
(12)
+0%
|
(10)
+20%
|
(4)
+53%
|
1
N/A
|
3
+134%
|
(1)
N/A
|
(0)
+91%
|
(4)
-5 314%
|
(12)
-216%
|
(15)
-26%
|
(14)
+4%
|
4
N/A
|
8
+121%
|
(17)
N/A
|
3
N/A
|
23
+644%
|
5
-77%
|
8
+50%
|
10
+28%
|
7
-32%
|
3
-50%
|
(1)
N/A
|
(10)
-1 686%
|
(13)
-30%
|
(8)
+39%
|
30
N/A
|
33
+11%
|
(3)
N/A
|
(11)
-308%
|
(14)
-31%
|
15
N/A
|
13
-11%
|
40
+213%
|
54
+33%
|
(31)
N/A
|
114
N/A
|
96
-16%
|
(52)
N/A
|
(15)
+71%
|
(30)
-97%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(0)
|
(1)
|
(0)
|
1
|
1
|
3
|
3
|
1
|
2
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
1
|
(1)
|
(1)
|
1
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
1
|
1
|
(0)
|
(1)
|
0
|
2
|
2
|
1
|
0
|
1
|
|
| Net Change in Cash |
10
N/A
|
12
+19%
|
10
-16%
|
(13)
N/A
|
2
N/A
|
5
+161%
|
(2)
N/A
|
15
N/A
|
4
-75%
|
(14)
N/A
|
(6)
+56%
|
(2)
+69%
|
1
N/A
|
(6)
N/A
|
(16)
-167%
|
5
N/A
|
21
+354%
|
13
-37%
|
2
-87%
|
(11)
N/A
|
(10)
+11%
|
12
N/A
|
23
+91%
|
(7)
N/A
|
(17)
-139%
|
(12)
+33%
|
(10)
+13%
|
10
N/A
|
13
+20%
|
6
-54%
|
(1)
N/A
|
10
N/A
|
4
-62%
|
(11)
N/A
|
(7)
+40%
|
2
N/A
|
(2)
N/A
|
(17)
-622%
|
11
N/A
|
27
+143%
|
5
-82%
|
(13)
N/A
|
(11)
+15%
|
1
N/A
|
(5)
N/A
|
24
N/A
|
8
-67%
|
(29)
N/A
|
8
N/A
|
9
+14%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
25
N/A
|
26
+3%
|
11
-56%
|
11
-1%
|
5
-55%
|
(1)
N/A
|
(1)
-17%
|
(13)
-1 105%
|
(10)
+25%
|
4
N/A
|
5
+17%
|
3
-34%
|
(8)
N/A
|
(21)
-156%
|
4
N/A
|
18
+407%
|
18
-4%
|
16
-10%
|
2
-88%
|
5
+171%
|
12
+127%
|
18
+50%
|
10
-43%
|
(21)
N/A
|
(35)
-65%
|
(22)
+38%
|
(5)
+79%
|
3
N/A
|
(1)
N/A
|
(5)
-698%
|
9
N/A
|
13
+41%
|
2
-84%
|
2
+11%
|
(16)
N/A
|
(10)
+37%
|
23
N/A
|
47
+104%
|
43
-8%
|
31
-29%
|
25
-18%
|
4
-86%
|
(1)
N/A
|
37
N/A
|
49
+30%
|
47
-4%
|
24
-49%
|
31
+32%
|
45
+45%
|
|