(FY)Jan 31, 2024 | (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 | --81.7M | -26.02%45.5M | 348.99%61.5M | 78.96%-24.7M | -132.48%-117.4M | -194.75%-50.5M | -3.96%53.3M | -23.87%55.5M | 46.39%72.9M | 21.17%49.8M |
Deferred tax | --10.1M | -0.85%11.7M | 340.82%11.8M | -248.48%-4.9M | -45.90%3.3M | -49.17%6.1M | -31.43%12M | 186.89%17.5M | -58.78%6.1M | 772.73%14.8M |
Other non cash items | --63M | 20.41%41.3M | -11.60%34.3M | -9.77%38.8M | 43.33%43M | 14.94%30M | -4.74%26.1M | -35.83%27.4M | 30.98%42.7M | -14.88%32.6M |
Change In working capital | --52.5M | 279.55%7.9M | -108.70%-4.4M | -17.05%50.6M | 162.93%61M | -53.23%23.2M | 926.67%49.6M | -126.32%-6M | 307.14%22.8M | -88.66%5.6M |
-Change in receivables | ---45.9M | -1,281.82%-15.2M | -104.70%-1.1M | 1,276.47%23.4M | 122.37%1.7M | -136.54%-7.6M | 205.58%20.8M | -16.57%-19.7M | -11.92%-16.9M | -143.55%-15.1M |
-Change in inventory | --38.5M | -211.13%-119.8M | -63.43%107.8M | 57.90%294.8M | 891.10%186.7M | 76.93%-23.6M | -2,741.67%-102.3M | 96.70%-3.6M | -81.53%-109.1M | -5,910.00%-60.1M |
-Change in other current assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 0.00%-2.9M | -1,350.00%-2.9M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | --48.4M | 20.41%76.1M | 113.51%63.2M | 43.00%29.6M | -60.50%20.7M | -43.53%52.4M | 54.41%92.8M | -19.33%60.1M | 7.81%74.5M | -34.00%69.1M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Net PPE purchase and sale | ---29.2M | -134.85%-31M | -1,042.86%-13.2M | 103.15%1.4M | -19.35%-44.4M | 52.85%-37.2M | -57.49%-78.9M | 10.70%-50.1M | -80.39%-56.1M | -111.56%-31.1M |
Net business purchase and sale | ---20.6M | -85.66%3.9M | 63.86%27.2M | -75.37%16.6M | 518.35%67.4M | 161.24%10.9M | -382.54%-17.8M | -70.28%6.3M | 1,827.27%21.2M | -87.78%1.1M |
Net investment purchase and sale | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --23.8M | --0 |
Net other investing changes | --2.4M | -9.09%2M | 15.79%2.2M | -13.64%1.9M | --2.2M | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | ---47.4M | -254.94%-25.1M | -18.59%16.2M | -21.03%19.9M | 195.82%25.2M | 72.80%-26.3M | -120.78%-96.7M | -294.59%-43.8M | 56.98%-11.1M | -67.53%-25.8M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | ---4M | 104.71%3.3M | -221.56%-70.1M | -5,550.00%-21.8M | 113.79%400K | -153.70%-2.9M | 112.53%5.4M | -667.11%-43.1M | 375.00%7.6M | 102.19%1.6M |
Net common stock issuance | --0 | ---400K | --0 | ---- | 92.42%-500K | 1.49%-6.6M | 12.99%-6.7M | -24.19%-7.7M | -87.88%-6.2M | -375.00%-3.3M |
Cash dividends paid | ---- | ---- | ---- | ---- | 56.89%-9.7M | -5.63%-22.5M | -4.93%-21.3M | -16.67%-20.3M | -102.33%-17.4M | -207.14%-8.6M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | ---23M | 80.16%-19.3M | -92.67%-97.3M | -30.83%-50.5M | -20.63%-38.6M | -41.59%-32M | 68.21%-22.6M | -344.38%-71.1M | -55.34%-16M | 88.41%-10.3M |
Net cash flow | ||||||||||
Beginning cash position | --69.4M | -32.86%37.6M | 0.54%56M | 8.37%55.7M | -3.56%51.4M | -36.55%53.3M | -39.48%84M | 51.86%138.8M | 56.51%91.4M | 0.69%58.4M |
Current changes in cash | ---22M | 277.09%31.7M | -1,690.00%-17.9M | -113.70%-1M | 223.73%7.3M | 77.74%-5.9M | 51.64%-26.5M | -215.61%-54.8M | 43.64%47.4M | 8,150.00%33M |
Effect of exchange rate changes | --0 | 120.00%100K | -138.46%-500K | 143.33%1.3M | -175.00%-3M | 195.24%4M | ---4.2M | --0 | ---- | ---- |
End cash Position | --47.4M | 84.57%69.4M | -32.86%37.6M | 0.54%56M | 8.37%55.7M | -3.56%51.4M | -36.55%53.3M | -39.48%84M | 51.86%138.8M | 56.51%91.4M |
Free cash flow | --8.2M | -28.70%31.8M | 245.75%44.6M | 67.55%-30.6M | -16.71%-94.3M | 19.36%-80.8M | -15.30%-100.2M | -39.26%-86.9M | -126.09%-62.4M | -175.41%-27.6M |
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