Ascential plc (ASCL.L)
GBp 567.5
(0.09%)
GBp 567.5
(0.09%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|
| Operating Cash Flow | -23.9 Million | 44.2 Million | 23.5 Million | -10.8 Million | 81 Million | 72.2 Million |
| Net Income | 4.19 Million | -95.5 Million | -38.8 Million | -153.3 Million | -6.7 Million | 209.2 Million |
| Depreciation & Amortization | 13.9 Million | 60.3 Million | 51.4 Million | 51.3 Million | 57.4 Million | 39.5 Million |
| Deferred income taxes | -29.6 Million | -130.2 Million | -111.3 Million | -109.6 Million | -137.7 Million | 600 Thousand |
| Stock-based compensation | 7.4 Million | 5.6 Million | 8.4 Million | -1.6 Million | 7.6 Million | 6.5 Million |
| Change in working capital | 26.9 Million | 6.4 Million | -5.6 Million | -2.4 Million | -18.1 Million | -6 Million |
| Other non-cash items | -63.09 Million | 187.3 Million | 119.4 Million | 204.3 Million | 178.5 Million | -176.5 Million |
| Investing Cash Flow | -73.3 Million | -163.3 Million | -15.1 Million | -27.8 Million | -122.4 Million | 135.2 Million |
| Investments in PPE | -41.2 Million | -35.9 Million | -23.3 Million | -17.4 Million | -18.5 Million | -4.4 Million |
| Acquisitions | -33.9 Million | -98.1 Million | 59.5 Million | -48.7 Million | -39.4 Million | 154.6 Million |
| Investment purchases | -23.1 Million | -34.6 Million | -44 Million | -16.8 Million | -64.5 Million | -700 Thousand |
| Sales/Maturities of investments | 24.9 Million | 5.3 Million | - | 55.1 Million | 103.9 Million | -153.9 Million |
| Other Investing Activities | 1.8 Million | -28.7 Million | -7.3 Million | 38.3 Million | -103.9 Million | 139.6 Million |
| Financing Cash Flow | 107.1 Million | 109.5 Million | -6 Million | 8.9 Million | -30.7 Million | -70.6 Million |
| Debt repayment | -122.6 Million | -123 Million | -149 Million | -25.7 Million | -9 Million | -73.7 Million |
| Dividends payments | - | - | - | - | -22.9 Million | -22.8 Million |
| Common Stock Repurchased | -5.7 Million | -3.7 Million | - | -9.2 Million | 14 Million | 73.3 Million |
| Common Stock Issuance | 500 Thousand | 300 Thousand | 150.7 Million | 1.3 Million | 1.2 Million | 400 Thousand |
| Other Financing Activities | -2.2 Million | 243.2 Million | -7.7 Million | 48.3 Million | -14 Million | -47.8 Million |
| Accounts receivables | -67.5 Million | -50.7 Million | -65.7 Million | -71.3 Million | -25.2 Million | -8.6 Million |
| Accounts payables | 94 Million | 58.2 Million | 65.5 Million | 61 Million | 10.2 Million | -26.7 Million |
| Inventory | -4.5 Million | -1.2 Million | 100 Thousand | 2.2 Million | -300 Thousand | 2.6 Million |
| Other working capital | 4.9 Million | 100 Thousand | -5.5 Million | 5.7 Million | -2.8 Million | 26.7 Million |
| Cash at beginning of period | 80 Million | 84.1 Million | 78.2 Million | 111.7 Million | 182 Million | 45.8 Million |
| Cash at end of period | 39.4 Million | 80 Million | 84.1 Million | 78.2 Million | 111.7 Million | 182 Million |
| Capital Expenditure | -41.2 Million | -35.9 Million | -23.3 Million | -17.4 Million | -18.5 Million | -4.4 Million |
| Effect of forex changes on cash | -3.4 Million | 5.5 Million | 1.5 Million | -1.8 Million | 1.8 Million | -600 Thousand |
| Net cash flow / Change in cash | -40.6 Million | -4.1 Million | 5.9 Million | -33.5 Million | -70.3 Million | 136.2 Million |
| Free Cash Flow | -65.1 Million | 8.3 Million | 200 Thousand | -28.2 Million | 62.5 Million | 67.8 Million |
| Breakdown | 2024 Q2 | 2023 FY | 2023 Q4 | 2023 Q2 | 2022 FY | 2022 Q4 |
|---|---|---|---|---|---|---|
| Operating Cash Flow | - | - | - | - | - | - |
| Net Income | 487.3 Million | 4.19 Million | - | -16.5 Million | -95.5 Million | -57.7 Million |
| Depreciation & Amortization | 6.3 Million | 13.9 Million | - | 31.7 Million | 60.3 Million | 30.2 Million |
| Deferred income taxes | - | -29.6 Million | - | -56.5 Million | -130.2 Million | -82.9 Million |
| Stock-based compensation | 2.2 Million | 7.4 Million | - | 2.7 Million | 5.6 Million | -2 Million |
| Change in working capital | 13 Million | 26.9 Million | - | 15 Million | 6.4 Million | -13.2 Million |
| Other non-cash items | -452.6 Million | -63.09 Million | - | 51.6 Million | 187.3 Million | 118.8 Million |
| Investing Cash Flow | 1.04 Billion | -73.3 Million | - | -22.6 Million | -163.3 Million | -34.2 Million |
| Investments in PPE | -15 Million | -41.2 Million | - | -19.9 Million | -35.9 Million | -22 Million |
| Acquisitions | -67.5 Million | -33.9 Million | - | -14.3 Million | -98.1 Million | -1.4 Million |
| Investment purchases | -800 Thousand | -23.1 Million | - | -13.3 Million | -34.6 Million | -16.1 Million |
| Sales/Maturities of investments | - | 24.9 Million | - | 24.9 Million | 5.3 Million | 5.3 Million |
| Other Investing Activities | 1.12 Billion | 1.8 Million | - | 11.6 Million | -28.7 Million | -9.8 Million |
| Financing Cash Flow | -1.16 Billion | 107.1 Million | - | 2.4 Million | 109.5 Million | 21.9 Million |
| Debt repayment | -413.4 Million | -122.6 Million | - | -9.1 Million | -123 Million | -31.2 Million |
| Dividends payments | -450.2 Million | - | - | - | - | - |
| Common Stock Repurchased | -315.3 Million | -5.7 Million | - | -2.6 Million | -3.7 Million | -3.7 Million |
| Common Stock Issuance | - | 500 Thousand | - | - | 300 Thousand | 300 Thousand |
| Other Financing Activities | 10.2 Million | -2.2 Million | - | -7.1 Million | 243.2 Million | -1.6 Million |
| Accounts receivables | 12.8 Million | -67.5 Million | - | 15.8 Million | -50.7 Million | -67.09 Million |
| Accounts payables | -10.8 Million | 94 Million | - | 800 Thousand | 58.2 Million | 54.5 Million |
| Inventory | 100 Thousand | -4.5 Million | - | -900 Thousand | -1.2 Million | -1.6 Million |
| Other working capital | 100 Thousand | 4.9 Million | - | -700 Thousand | 100 Thousand | 1 Million |
| Cash at beginning of period | 89.6 Million | 80 Million | 89.6 Million | 80 Million | 84.1 Million | 88.4 Million |
| Cash at end of period | 19.3 Million | 39.4 Million | 89.6 Million | 89.6 Million | 80 Million | 80 Million |
| Capital Expenditure | -15 Million | -41.2 Million | - | -19.9 Million | -35.9 Million | -22 Million |
| Effect of forex changes on cash | 700 Thousand | -3.4 Million | - | -4.3 Million | 5.5 Million | 400 Thousand |
| Net cash flow / Change in cash | -70.3 Million | -40.6 Million | - | 9.6 Million | -4.1 Million | -8.4 Million |
| Free Cash Flow | 41.2 Million | -65.1 Million | - | 14.2 Million | 8.3 Million | -18.5 Million |
NVA
CNPWM
SHA
HTRO
600884
9229