GBp 116.63
(0.55%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Operating Cash Flow | 33.54 Million | 10.35 Million | -44.87 Million | -57.14 Million | -66.16 Million | -44.28 Thousand |
Net Income | 83.19 Million | -39.43 Million | -64.34 Million | 160.65 Million | 38.71 Million | 27.92 Million |
Depreciation & Amortization | - | - | - | - | - | - |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | - | - | - | - | - | - |
Change in working capital | -26.39 Million | -7.51 Million | 38.75 Million | -1.32 Million | 1.17 Million | 26.33 Thousand |
Other non-cash items | -23.25 Million | 57.3 Million | -19.28 Million | -216.47 Million | -106.05 Million | -27.99 Million |
Investing Cash Flow | - | - | - | - | - | - |
Investments in PPE | - | - | - | - | - | - |
Acquisitions | - | - | - | - | - | - |
Investment purchases | - | - | - | - | - | - |
Sales/Maturities of investments | - | - | - | - | - | - |
Other Investing Activities | - | - | - | - | - | - |
Financing Cash Flow | -2.09 Million | - | 39.09 Million | 37.57 Million | 109.94 Million | - |
Debt repayment | - | - | - | - | - | - |
Dividends payments | - | - | -4.97 Million | -4.14 Million | - | - |
Common Stock Repurchased | -2.09 Million | - | -4.97 Million | -4.14 Million | -16.37 Million | - |
Common Stock Issuance | - | - | 44.06 Million | 41.71 Million | 126.31 Million | - |
Other Financing Activities | - | - | 44.06 Million | 4.14 Million | 126.31 Million | - |
Accounts receivables | -5.12 Million | 4.83 Million | 830.88 Thousand | -1.07 Million | 532.7 Thousand | - |
Accounts payables | - | - | - | - | - | - |
Inventory | - | - | - | - | - | - |
Other working capital | -21.27 Million | -12.34 Million | 37.92 Million | -248.92 Thousand | 642.53 Thousand | 26.33 Thousand |
Cash at beginning of period | 29.16 Million | 18.8 Million | 24.58 Million | 43.79 Million | 31.32 Thousand | 75.6 Thousand |
Cash at end of period | 60.6 Million | 29.16 Million | 18.8 Million | 24.22 Million | 43.81 Million | 31.32 Thousand |
Capital Expenditure | - | - | - | - | - | - |
Effect of forex changes on cash | - | - | - | - | - | - |
Net cash flow / Change in cash | 31.44 Million | 10.35 Million | -5.77 Million | -19.57 Million | 43.78 Million | -44.28 Thousand |
Free Cash Flow | 33.54 Million | 10.35 Million | -44.87 Million | -57.14 Million | -66.16 Million | -44.28 Thousand |
Breakdown | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 |
---|---|---|---|---|---|---|
Operating Cash Flow | - | - | - | - | - | - |
Net Income | 83.19 Million | 25.35 Million | 25.35 Million | 16.24 Million | 16.24 Million | 32.21 Million |
Depreciation & Amortization | - | - | - | - | - | - |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | - | - | - | - | - | - |
Change in working capital | -26.39 Million | -2.82 Million | -2.82 Million | -10.37 Million | -10.37 Million | 8.54 Million |
Other non-cash items | -23.25 Million | -30.78 Million | -30.78 Million | 19.15 Million | 19.15 Million | -39.06 Million |
Investing Cash Flow | - | - | - | - | - | - |
Investments in PPE | - | - | - | - | - | - |
Acquisitions | - | - | - | - | - | - |
Investment purchases | - | - | - | - | - | - |
Sales/Maturities of investments | - | - | - | - | - | - |
Other Investing Activities | - | - | - | - | - | - |
Financing Cash Flow | -2.09 Million | -1.04 Million | -1.04 Million | - | - | - |
Debt repayment | - | - | - | - | - | - |
Dividends payments | - | - | - | - | - | - |
Common Stock Repurchased | -2.09 Million | -1.04 Million | -1.04 Million | - | - | - |
Common Stock Issuance | - | - | - | - | - | - |
Other Financing Activities | - | - | - | - | - | - |
Accounts receivables | -5.12 Million | -1.16 Million | -1.16 Million | -1.39 Million | -1.39 Million | 2.46 Million |
Accounts payables | - | - | - | - | - | - |
Inventory | - | - | - | - | - | - |
Other working capital | -21.27 Million | -1.66 Million | -1.66 Million | -8.97 Million | -8.97 Million | 6.07 Million |
Cash at beginning of period | 29.16 Million | - | - | - | - | - |
Cash at end of period | 60.6 Million | -9.3 Million | -9.3 Million | 25.02 Million | 25.02 Million | 1.69 Million |
Capital Expenditure | - | - | - | - | - | - |
Effect of forex changes on cash | - | - | - | - | - | - |
Net cash flow / Change in cash | 31.44 Million | -9.3 Million | -9.3 Million | 25.02 Million | 25.02 Million | 1.69 Million |
Free Cash Flow | 33.54 Million | -8.25 Million | -8.25 Million | 25.02 Million | 25.02 Million | 1.69 Million |
GFC-M
9466
2211
BROOKS
RAKR
EE