(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 | 3,153.97%11.15M | -231.77%-365K | 102.52%277K | -88.53%-10.98M | -28.95%-5.82M | -182.80%-4.52M | -105.21%-1.6M | -627.29%-778.25K | 110.33%147.59K | 6.40%-1.43M |
Deferred tax | ---- | ---- | ---- | ---- | ---- | 87.90%211.85K | --112.74K | ---- | ---- | ---- |
Other non cash items | -97.98%-3.44M | 8.34%-1.74M | -223.15%-1.89M | 44.96%1.54M | 11,869.44%1.06M | ---9.01K | ---- | -69.17%57.11K | 117.51%185.23K | 250.66%85.16K |
Change In working capital | -41.53%4.1M | 495.43%7.02M | -115.32%-1.77M | 849.34%11.58M | 216.20%1.22M | 136.90%385.84K | 3.78%-1.05M | 40.11%-1.09M | -514.03%-1.81M | 567.31%438.29K |
-Change in receivables | 73.13%-1.16M | -576.66%-4.31M | 132.29%904K | -250.78%-2.8M | 630.91%1.86M | 73.23%-349.78K | -218.93%-1.31M | 142.99%1.1M | -266.71%-2.56M | -957.94%-696.89K |
-Change in inventory | -57.56%73K | -41.50%172K | 1,150.00%294K | ---28K | --0 | ---- | ---- | ---- | ---- | ---- |
-Change in other current assets | ---- | ---- | --0 | --0 | ---- | -54.95%379.53K | 149.24%842.47K | ---1.71M | --0 | ---- |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 7.87%17.24M | 1,989.02%15.98M | -81.66%765K | 250.96%4.17M | -177.37%-2.76M | 16.63%-996.14K | -674.48%-1.19M | 90.28%-154.29K | -97.55%-1.59M | 48.41%-803.14K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Net PPE purchase and sale | -306.04%-5.18M | -287.54%-1.28M | 59.78%-329K | -3,456.52%-818K | 44.54%-23K | 75.80%-41.47K | ---171.33K | --0 | -616.48%-526.17K | -182.90%-73.44K |
Net intangibles purchase and sale | --0 | 78.78%-87K | -49.64%-410K | ---274K | ---- | 89.75%-29.75K | ---290.29K | --0 | ---- | ---- |
Net business purchase and sale | ---- | ---- | --0 | 313.82%2.28M | 1,843.15%550K | 92.36%-31.55K | ---412.8K | --0 | -482.44%-1.4M | -430.41%-239.85K |
Net investment purchase and sale | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 |
Net other investing changes | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 56.34%-67.34K | ---154.24K | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -280.10%-5.18M | -84.30%-1.36M | -162.42%-739K | 124.67%1.18M | 662.11%527K | 89.28%-93.75K | -1,431.10%-874.43K | 97.25%-57.11K | -578.32%-2.08M | -400.99%-306.26K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | --0 | -553.33%-294K | 96.69%-45K | -6,380.95%-1.36M | -105.25%-21K | 1,388.21%400.26K | -35.00%-31.07K | 66.82%-23.01K | -121.98%-69.37K | 89.69%-31.25K |
Net common stock issuance | 17,266.67%521K | -92.50%3K | -99.78%40K | 320.70%18.03M | 591.04%4.29M | --620.22K | --0 | -99.80%12.79K | 578.06%6.33M | --932.83K |
Cash dividends paid | ---3.05M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net other financing activities | 65.98%1.05M | 154.32%635K | 44.54%-1.17M | -406.73%-2.11M | ---416K | ---- | ---- | ---- | -145.33%-228.77K | --504.7K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -92.09%-3.52M | 47.96%-1.83M | -127.03%-3.52M | 316.18%13.04M | 207.01%3.13M | 3,384.36%1.02M | -203.76%-31.07K | -100.17%-10.23K | 328.58%6.03M | 563.90%1.41M |
Net cash flow | ||||||||||
Beginning cash position | 81.24%28.44M | -18.28%15.69M | 1,751.98%19.21M | 640.71%1.04M | -86.78%140K | -66.30%1.06M | -2.90%3.14M | 636.07%3.24M | 160.63%439.83K | -92.21%168.75K |
Current changes in cash | -33.21%8.54M | 465.49%12.79M | -119.02%-3.5M | 1,950.61%18.39M | 1,392.24%897K | 96.70%-69.41K | -847.73%-2.1M | -109.38%-221.63K | 695.94%2.36M | 115.45%296.88K |
Effect of exchange rate changes | 71.43%-10K | -169.23%-35K | 94.25%-13K | ---226K | --0 | --0 | --0 | --2.56K | --0 | --0 |
End cash Position | 29.99%36.97M | 81.24%28.44M | -18.28%15.69M | 1,751.98%19.21M | 4.77%1.04M | -5.11%989.83K | -65.44%1.04M | 7.69%3.02M | 501.93%2.8M | 157.43%465.63K |
Free cash flow | -17.49%12.06M | 56,126.92%14.62M | -99.16%26K | 210.52%3.08M | -161.02%-2.79M | 35.57%-1.07M | -973.68%-1.66M | 92.70%-154.29K | -139.96%-2.11M | 44.37%-880.48K |
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