XP Power Limited (XPP.L)
GBp 626.0
(-1.42%)
GBp 626.0
(-1.42%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|
| Operating Cash Flow | 45.6 Million | -7.5 Million | 35.5 Million | 44.3 Million | 43.5 Million | 26.7 Million |
| Net Income | -9.2 Million | -20 Million | 22.6 Million | 31.5 Million | 20.5 Million | 30.2 Million |
| Depreciation & Amortization | 18.5 Million | 17.6 Million | 13.2 Million | 14 Million | 12.7 Million | 6.2 Million |
| Deferred income taxes | -25.6 Million | -69.4 Million | -31.9 Million | -35.8 Million | -14.7 Million | 21.39 Million |
| Stock-based compensation | 1.1 Million | 100 Thousand | 1.5 Million | 1.5 Million | 400 Thousand | 800 Thousand |
| Change in working capital | 14 Million | -33.5 Million | -4 Million | -6.3 Million | 10.6 Million | -21.99 Million |
| Other non-cash items | 46.8 Million | 97.7 Million | 34.1 Million | 39.4 Million | 14 Million | -9.7 Million |
| Investing Cash Flow | -40 Million | -89.3 Million | -21.9 Million | -15.4 Million | -16.3 Million | -50.3 Million |
| Investments in PPE | -40.1 Million | -19.4 Million | -21.9 Million | -14.9 Million | -16.3 Million | -7.9 Million |
| Acquisitions | 100 Thousand | -33 Million | - | 100 Thousand | - | -35.4 Million |
| Investment purchases | - | - | - | - | - | - |
| Sales/Maturities of investments | - | - | - | - | - | - |
| Other Investing Activities | -9.3 Million | -36.9 Million | -16.4 Million | -600 Thousand | -11.6 Million | -7 Million |
| Financing Cash Flow | -15 Million | 108.8 Million | -18.7 Million | -26.2 Million | -27 Million | 19.4 Million |
| Debt repayment | -41.2 Million | -134.7 Million | -800 Thousand | -20.7 Million | -8.8 Million | -3.4 Million |
| Dividends payments | -14.8 Million | -18.6 Million | -18.2 Million | -7.3 Million | -16.7 Million | -15.3 Million |
| Common Stock Repurchased | -2.7 Million | - | -1.7 Million | 18.5 Million | -1.5 Million | 2.9 Million |
| Common Stock Issuance | 44.4 Million | - | 600 Thousand | 3.5 Million | 500 Thousand | 500 Thousand |
| Other Financing Activities | -700 Thousand | 262.1 Million | 1.4 Million | -20.2 Million | -500 Thousand | 34.7 Million |
| Accounts receivables | -3.1 Million | -9.5 Million | -1.1 Million | 2.7 Million | -3.7 Million | -5.6 Million |
| Accounts payables | -1.8 Million | 200 Thousand | 16.1 Million | 3.3 Million | 4.5 Million | -100 Thousand |
| Inventory | 17.4 Million | -24.8 Million | -19 Million | -12.3 Million | 10.3 Million | -16.39 Million |
| Other working capital | 1.5 Million | 600 Thousand | - | - | -500 Thousand | 100 Thousand |
| Cash at beginning of period | 22.3 Million | 9 Million | 13.9 Million | 11.2 Million | 11.5 Million | 15 Million |
| Cash at end of period | 12 Million | 22.3 Million | 9 Million | 13.9 Million | 11.2 Million | 11.5 Million |
| Capital Expenditure | -40.1 Million | -19.4 Million | -21.9 Million | -14.9 Million | -16.3 Million | -7.9 Million |
| Effect of forex changes on cash | -700 Thousand | 1.3 Million | 200 Thousand | - | -500 Thousand | 700 Thousand |
| Net cash flow / Change in cash | -10.3 Million | 13.3 Million | -4.9 Million | 2.7 Million | -300 Thousand | -3.5 Million |
| Free Cash Flow | 5.5 Million | -26.9 Million | 13.6 Million | 29.4 Million | 27.2 Million | 18.8 Million |
| Breakdown | 2024 Q2 | 2023 FY | 2023 Q4 | 2023 Q2 | 2022 FY | 2022 Q4 |
|---|---|---|---|---|---|---|
| Operating Cash Flow | - | - | - | - | - | - |
| Net Income | 2.1 Million | -9.2 Million | -16.8 Million | 7.6 Million | -20 Million | 15.6 Million |
| Depreciation & Amortization | 9.3 Million | 18.5 Million | 9.3 Million | 9.2 Million | 17.6 Million | 9.9 Million |
| Deferred income taxes | - | -25.6 Million | -8 Million | -17.6 Million | -69.4 Million | -74.2 Million |
| Stock-based compensation | 600 Thousand | 1.1 Million | 900 Thousand | 200 Thousand | 100 Thousand | -400 Thousand |
| Change in working capital | 21.2 Million | 14 Million | 12.8 Million | 1.2 Million | -33.5 Million | -55.2 Million |
| Other non-cash items | -3.5 Million | 46.8 Million | 26.7 Million | 20.1 Million | 97.7 Million | 110.9 Million |
| Investing Cash Flow | -13.1 Million | -40 Million | -26.3 Million | -13.7 Million | -89.3 Million | -46.69 Million |
| Investments in PPE | -7.7 Million | -40.1 Million | -26.4 Million | -13.7 Million | -19.4 Million | -9.09 Million |
| Acquisitions | 200 Thousand | 100 Thousand | 100 Thousand | - | -33 Million | -699.99 Thousand |
| Investment purchases | - | - | - | - | - | - |
| Sales/Maturities of investments | - | - | - | - | - | - |
| Other Investing Activities | -5.4 Million | -9.3 Million | -5.2 Million | -4.1 Million | -36.9 Million | -36.9 Million |
| Financing Cash Flow | -15.7 Million | -15 Million | -12.4 Million | -2.6 Million | 108.8 Million | 40.09 Million |
| Debt repayment | -9.7 Million | -41.2 Million | -50.9 Million | -9.7 Million | -134.7 Million | -53.29 Million |
| Dividends payments | - | -14.8 Million | -3.6 Million | -11.2 Million | -18.6 Million | -7.39 Million |
| Common Stock Repurchased | - | -2.7 Million | -2.1 Million | - | - | - |
| Common Stock Issuance | - | 44.4 Million | 44.4 Million | - | - | - |
| Other Financing Activities | -6 Million | -700 Thousand | -200 Thousand | -500 Thousand | 262.1 Million | -1.19 Million |
| Accounts receivables | 11.1 Million | -3.1 Million | -200 Thousand | -2.9 Million | -9.5 Million | -7.09 Million |
| Accounts payables | -7.1 Million | -1.8 Million | -3.2 Million | 1.4 Million | 200 Thousand | -43 Million |
| Inventory | 10.3 Million | 17.4 Million | 14.9 Million | 2.5 Million | -24.8 Million | -4.69 Million |
| Other working capital | -200 Thousand | 1.5 Million | 1.3 Million | 200 Thousand | 600 Thousand | -400 Thousand |
| Cash at beginning of period | 12 Million | 22.3 Million | 25.5 Million | 22.3 Million | 9 Million | 22.7 Million |
| Cash at end of period | 13 Million | 12 Million | 12 Million | 25.5 Million | 22.3 Million | 22.3 Million |
| Capital Expenditure | -7.7 Million | -40.1 Million | -26.4 Million | -13.7 Million | -19.4 Million | -9.09 Million |
| Effect of forex changes on cash | 100 Thousand | -700 Thousand | 300 Thousand | -1 Million | 1.3 Million | -400 Thousand |
| Net cash flow / Change in cash | 1 Million | -10.3 Million | -13.5 Million | 3.2 Million | 13.3 Million | -400 Thousand |
| Free Cash Flow | 22 Million | 5.5 Million | -1.5 Million | 7 Million | -26.9 Million | -2.49 Million |
LPHL
PMOMF
PATI3
1130
CVAT
GRI