GBp 386.2
(0.57%)
Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|---|
Operating Cash Flow | 409 Million | 240 Million | 245 Million | 149 Million | 375 Million | 613 Million |
Net Income | -1 Million | -1.03 Billion | 963 Million | -1.03 Billion | -1.02 Billion | -291 Million |
Depreciation & Amortization | 8 Million | 3 Million | 5 Million | 4 Million | 4 Million | 5 Million |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | 5 Million | 7 Million | 7 Million | 3 Million | -3 Million | -3 Million |
Change in working capital | - | - | - | - | - | - |
Other non-cash items | 410 Million | 1.26 Billion | -730 Million | 1.17 Billion | 1.4 Billion | 902 Million |
Investing Cash Flow | -172 Million | 326 Million | -423 Million | 910 Million | -361 Million | 187 Million |
Investments in PPE | -312 Million | -209 Million | -259 Million | -172 Million | -259 Million | -218 Million |
Acquisitions | -186 Million | -148 Million | -121 Million | -84 Million | -269 Million | -298 Million |
Investment purchases | -251 Million | -527 Million | -1.02 Billion | -5 Million | -9 Million | -9 Million |
Sales/Maturities of investments | 390 Million | 849 Million | 610 Million | 108 Million | 19 Million | 13 Million |
Other Investing Activities | 1 Million | 361 Million | 375 Million | 1.06 Billion | 157 Million | 699 Million |
Financing Cash Flow | -274 Million | -552 Million | 98 Million | -1.09 Billion | -63 Million | -663 Million |
Debt repayment | -26 Million | -641 Million | -270 Million | -1.21 Billion | -189 Million | -576 Million |
Dividends payments | -213 Million | -213 Million | -155 Million | -76 Million | -295 Million | -298 Million |
Common Stock Repurchased | -1 Million | - | - | - | -125 Million | -204 Million |
Common Stock Issuance | 1 Million | - | - | - | 5 Million | 2 Million |
Other Financing Activities | -33 Million | 302 Million | 523 Million | 196 Million | 541 Million | 413 Million |
Accounts receivables | - | - | - | - | - | - |
Accounts payables | - | - | - | - | - | - |
Inventory | - | - | - | - | - | - |
Other working capital | - | - | - | - | - | - |
Cash at beginning of period | 125 Million | 111 Million | 154 Million | 193 Million | 242 Million | 105 Million |
Cash at end of period | 88 Million | 125 Million | 111 Million | 154 Million | 193 Million | 242 Million |
Capital Expenditure | -312 Million | -209 Million | -259 Million | -172 Million | -259 Million | -218 Million |
Effect of forex changes on cash | - | - | 37 Million | - | - | - |
Net cash flow / Change in cash | -37 Million | 14 Million | -43 Million | -39 Million | -49 Million | 137 Million |
Free Cash Flow | 97 Million | 31 Million | -14 Million | -23 Million | 116 Million | 395 Million |
Breakdown | 2023 FY | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 FY | 2022 Q2 |
---|---|---|---|---|---|---|
Operating Cash Flow | - | - | - | - | - | - |
Net Income | -1 Million | 60 Million | -61 Million | -1 Billion | -1.03 Billion | -34 Million |
Depreciation & Amortization | 8 Million | 8 Million | - | 7 Million | 3 Million | - |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | 5 Million | 5 Million | - | 7 Million | 7 Million | - |
Change in working capital | - | - | - | - | - | - |
Other non-cash items | 410 Million | 54 Million | 343 Million | 1.13 Billion | 1.26 Billion | 146 Million |
Investing Cash Flow | -172 Million | -29 Million | -143 Million | -266 Million | 326 Million | 592 Million |
Investments in PPE | -312 Million | -312 Million | - | - | -209 Million | -64.75 Million |
Acquisitions | -186 Million | - | - | - | -148 Million | 64.75 Million |
Investment purchases | -251 Million | 15 Million | -266 Million | -302 Million | -527 Million | -225 Million |
Sales/Maturities of investments | 390 Million | 259 Million | 131 Million | 35 Million | 849 Million | 814 Million |
Other Investing Activities | 1 Million | -29 Million | -8 Million | 1 Million | 361 Million | 3 Million |
Financing Cash Flow | -274 Million | -162 Million | -112 Million | 108 Million | -552 Million | -660 Million |
Debt repayment | -26 Million | -31 Million | -5 Million | -237 Million | -641 Million | -550 Million |
Dividends payments | -213 Million | -111 Million | -102 Million | -107 Million | -213 Million | -106 Million |
Common Stock Repurchased | -1 Million | -1 Million | - | - | - | - |
Common Stock Issuance | 1 Million | 1 Million | - | - | - | - |
Other Financing Activities | -33 Million | -51 Million | -12 Million | -21 Million | 302 Million | -1 Million |
Accounts receivables | - | - | - | - | - | - |
Accounts payables | - | - | - | - | - | - |
Inventory | - | - | - | - | - | - |
Other working capital | - | - | - | - | - | - |
Cash at beginning of period | 125 Million | 152 Million | 125 Million | 118 Million | 111 Million | 74 Million |
Cash at end of period | 88 Million | 88 Million | 152 Million | 125 Million | 125 Million | 118 Million |
Capital Expenditure | -312 Million | -312 Million | - | - | -209 Million | -64.75 Million |
Effect of forex changes on cash | - | - | 125 Million | -119 Million | - | -382.5 Million |
Net cash flow / Change in cash | -37 Million | -64 Million | 27 Million | 7 Million | 14 Million | 44 Million |
Free Cash Flow | 97 Million | -185 Million | 282 Million | 128 Million | 31 Million | 47.25 Million |
6246
LGRDY
AFRN
1235
PCG-PB
BKTRF