GBp 119.0
(-0.83%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Operating Cash Flow | 4.11 Million | 12.89 Million | 7.13 Million | 5.57 Million | 6.46 Million | -13.3 Million |
Net Income | -7.98 Million | 14.25 Million | 10.77 Million | -8.78 Million | 13.34 Million | 17.42 Million |
Depreciation & Amortization | - | - | - | - | - | - |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | - | - | - | - | - | - |
Change in working capital | 140.39 Thousand | 40.22 Thousand | 124.12 Thousand | -830.95 Thousand | 282.69 Thousand | -1.98 Million |
Other non-cash items | 11.95 Million | -1.4 Million | -3.76 Million | 15.19 Million | -7.17 Million | -28.74 Million |
Investing Cash Flow | -2.7 Million | - | - | - | - | -12.8 Million |
Investments in PPE | 1.00 | - | - | - | - | - |
Acquisitions | - | - | - | - | - | - |
Investment purchases | -2.7 Million | - | - | - | - | -12.8 Million |
Sales/Maturities of investments | - | - | - | - | - | - |
Other Investing Activities | - | - | - | - | - | - |
Financing Cash Flow | -3.81 Million | -13.12 Million | -6.54 Million | -5.84 Million | -6.86 Million | 10.76 Million |
Debt repayment | - | - | - | -6 Million | - | - |
Dividends payments | -6.54 Million | -6.54 Million | -6.54 Million | -6.62 Million | -6.86 Million | -5.83 Million |
Common Stock Repurchased | - | -6.58 Million | - | -5 Million | - | -16.38 Million |
Common Stock Issuance | 2.72 Million | - | - | 6 Million | - | 33.25 Million |
Other Financing Activities | 2.72 Million | -6.58 Million | - | 5.78 Million | - | -270.2 Thousand |
Accounts receivables | 151.61 Thousand | -18.63 Thousand | 241.01 Thousand | -7203.00 | 1.15 Million | -948.23 Thousand |
Accounts payables | 9644.00 | 55.55 Thousand | -138.65 Thousand | -797.78 Thousand | -955.95 Thousand | -992.95 Thousand |
Inventory | - | - | - | - | - | - |
Other working capital | 140.39 Thousand | 40.22 Thousand | 124.12 Thousand | -830.95 Thousand | 282.69 Thousand | -995.75 Thousand |
Cash at beginning of period | 359.29 Thousand | 592.6 Thousand | 347.00 | 263.78 Thousand | 648.31 Thousand | 3.19 Million |
Cash at end of period | 660.83 Thousand | 359.29 Thousand | 592.6 Thousand | 347.00 | 263.78 Thousand | 648.31 Thousand |
Capital Expenditure | 1.00 | - | - | - | - | - |
Effect of forex changes on cash | 83.00 | -439.00 | 466.00 | 756.00 | 20.86 Thousand | -10.24 Thousand |
Net cash flow / Change in cash | 301.53 Thousand | -233.3 Thousand | 592.25 Thousand | -263.43 Thousand | -384.53 Thousand | -2.54 Million |
Free Cash Flow | 4.11 Million | 12.89 Million | 7.13 Million | 5.57 Million | 6.46 Million | -13.3 Million |
Breakdown | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q2 | 2023 Q1 | 2022 FY |
---|---|---|---|---|---|---|
Operating Cash Flow | - | - | - | - | - | - |
Net Income | 2.68 Million | 2.68 Million | -7.98 Million | -5.24 Million | -5.24 Million | 14.25 Million |
Depreciation & Amortization | - | - | - | - | - | - |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | - | - | - | - | - | - |
Change in working capital | 23.36 Thousand | 23.36 Thousand | 140.39 Thousand | -28.24 Thousand | -28.24 Thousand | 40.22 Thousand |
Other non-cash items | -1.19 Million | -1.19 Million | 11.95 Million | 5.51 Million | 5.51 Million | -1.4 Million |
Investing Cash Flow | - | - | -2.7 Million | - | - | - |
Investments in PPE | - | - | - | - | - | - |
Acquisitions | - | - | - | - | - | - |
Investment purchases | - | - | -2.7 Million | - | - | - |
Sales/Maturities of investments | - | - | - | - | - | - |
Other Investing Activities | - | - | - | - | - | - |
Financing Cash Flow | -1.63 Million | -1.63 Million | -3.81 Million | -271.91 Thousand | -271.91 Thousand | -13.12 Million |
Debt repayment | - | - | - | - | - | - |
Dividends payments | -1.63 Million | -1.63 Million | -6.54 Million | -1.63 Million | -1.63 Million | -6.54 Million |
Common Stock Repurchased | - | - | - | - | - | -6.58 Million |
Common Stock Issuance | - | - | 2.72 Million | - | - | - |
Other Financing Activities | - | - | 2.72 Million | 1.36 Million | 1.36 Million | -6.58 Million |
Accounts receivables | - | - | 151.61 Thousand | - | - | -18.63 Thousand |
Accounts payables | - | - | 9644.00 | - | - | 55.55 Thousand |
Inventory | - | - | - | - | - | - |
Other working capital | 23.36 Thousand | 23.36 Thousand | 140.39 Thousand | -28.24 Thousand | -28.24 Thousand | 40.22 Thousand |
Cash at beginning of period | - | - | 359.29 Thousand | 323.97 Thousand | 359.29 Thousand | 592.6 Thousand |
Cash at end of period | -127.72 Thousand | -127.72 Thousand | 660.83 Thousand | 288.65 Thousand | 323.97 Thousand | 359.29 Thousand |
Capital Expenditure | - | - | - | - | - | - |
Effect of forex changes on cash | -93.00 | -93.00 | 83.00 | 25.00 | 25.00 | -439.00 |
Net cash flow / Change in cash | -127.72 Thousand | -127.72 Thousand | 301.53 Thousand | -35.32 Thousand | -35.32 Thousand | -233.3 Thousand |
Free Cash Flow | 1.5 Million | 1.5 Million | 4.11 Million | 236.56 Thousand | 236.56 Thousand | 12.89 Million |
300272
MAV
603053
DSY
PSA-PG
SHECY