(FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | (FY)Dec 31, 2018 | (FY)Dec 31, 2017 | (FY)Dec 31, 2016 | (FY)Dec 31, 2015 | (FY)Dec 31, 2014 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | ||||||||||
Net income from continuing operations | 0.98%30.8M | 22.49%30.5M | 10.18%24.9M | 494.74%22.6M | 134.32%3.8M | -411.17%-11.07M | -219.47%-2.17M | 158.31%1.81M | 4.54%-3.11M | -163.40%-3.26M |
Deferred tax | 35.44%10.7M | 2.60%7.9M | 28.33%7.7M | 42.86%6M | 23.24%4.2M | 148.58%3.41M | 131.65%1.37M | -1,515.69%-4.33M | 94.90%306K | -92.68%157K |
Other non cash items | 63.64%28.8M | 214.29%17.6M | 27.27%5.6M | -6.38%4.4M | 88.98%4.7M | 72.23%2.49M | 51.20%1.44M | 7.79%955K | 83.06%886K | 55.63%484K |
Change In working capital | -191.46%-7.5M | 730.77%8.2M | -131.71%-1.3M | -48.10%4.1M | 633.52%7.9M | 120.90%1.08M | -34.54%-5.15M | -180.84%-3.83M | 212.01%4.74M | 43.46%-4.23M |
-Change in receivables | 29.35%-6.5M | -187.50%-9.2M | -313.33%-3.2M | -73.68%1.5M | 254.92%5.7M | 240.02%1.61M | 85.55%-1.15M | -22.02%-7.94M | -45.67%-6.5M | 40.81%-4.47M |
-Change in inventory | ---- | ---- | ---- | ---- | ---- | ---- | --0 | -98.63%1K | 1,360.00%73K | -80.00%5K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 6.30%65.8M | 19.04%61.9M | 1.96%52M | 21.43%51M | 113.00%42M | 51.90%19.72M | 9.34%12.98M | 86.55%11.87M | 2,445.60%6.36M | -90.23%250K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Net PPE purchase and sale | 10.00%-900K | -400.00%-1M | 94.29%-200K | -118.75%-3.5M | -120.99%-1.6M | -18.30%-724K | -5.88%-612K | -23.50%-578K | 61.39%-468K | -469.01%-1.21M |
Net intangibles purchase and sale | -94.12%-3.3M | -240.00%-1.7M | 66.67%-500K | -36.36%-1.5M | -23.60%-1.1M | 24.83%-890K | -73.61%-1.18M | 36.02%-682K | 5.50%-1.07M | -657.05%-1.13M |
Net business purchase and sale | --0 | 65.61%-33.6M | -9,670.00%-97.7M | 87.80%-1M | -77.99%-8.2M | 77.35%-4.61M | -606.67%-20.34M | 86.08%-2.88M | -51.39%-20.68M | ---13.66M |
Net other investing changes | ---- | ---- | ---- | ---- | ---- | ---235K | ---- | ---- | ---- | 116.67%4K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 88.14%-4.2M | 63.69%-35.4M | -1,811.76%-97.5M | 49.00%-5.1M | -54.89%-10M | 70.83%-6.46M | -434.90%-22.13M | 81.37%-4.14M | -38.87%-22.21M | -4,043.78%-16M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | -130.49%-25M | -33.87%82M | 1,178.35%124M | 336.59%9.7M | -125.52%-4.1M | 12.94%16.07M | 364.44%14.22M | -129.75%-5.38M | 80.80%18.08M | 2,100.00%10M |
Net common stock issuance | 82.13%-11.9M | -43.23%-66.6M | -96.20%-46.5M | -577.14%-23.7M | 79.23%-3.5M | -1,168.10%-16.85M | -38.44%-1.33M | ---960K | --0 | ---- |
Cash dividends paid | -36.44%-32.2M | -15.69%-23.6M | -13.33%-20.4M | -23.29%-18M | -60.26%-14.6M | -27.70%-9.11M | -39.53%-7.13M | ---5.11M | ---- | ---- |
Net other financing activities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 25.00%-6K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -403.38%-74.5M | -129.08%-14.8M | 231.19%50.9M | -42.65%-38.8M | -167.11%-27.2M | -276.76%-10.18M | 150.31%5.76M | -163.34%-11.45M | 80.91%18.08M | 2,067.32%9.99M |
Net cash flow | ||||||||||
Beginning cash position | 50.44%34M | 27.68%22.6M | 58.04%17.7M | 77.78%11.2M | 113.41%6.3M | -54.21%2.95M | -36.28%6.45M | 22.47%10.12M | -41.73%8.26M | 13.45%14.18M |
Current changes in cash | -210.26%-12.9M | 116.67%11.7M | -23.94%5.4M | 47.92%7.1M | 55.89%4.8M | 190.77%3.08M | 8.77%-3.39M | -266.65%-3.72M | 138.79%2.23M | -445.20%-5.75M |
Effect of exchange rate changes | -333.33%-1.3M | 40.00%-300K | 16.67%-500K | -700.00%-600K | -57.81%100K | 330.10%237K | -314.58%-103K | 112.80%48K | -125.90%-375K | -1,206.67%-166K |
End cash Position | -41.76%19.8M | 50.44%34M | 27.68%22.6M | 58.04%17.7M | 78.69%11.2M | 112.33%6.27M | -54.21%2.95M | -36.28%6.45M | 22.47%10.12M | -41.73%8.26M |
Free cash flow | 4.05%61.6M | 16.77%59.2M | 10.22%50.7M | 17.05%46M | 117.08%39.3M | 61.86%18.1M | 5.40%11.19M | 119.71%10.61M | 331.10%4.83M | -195.09%-2.09M |
Currency Unit | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
No Data