(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 | 61.81%-28.8M | -239.79%-75.4M | -469.88%-22.19M | 84.39%-3.89M | -469.76%-24.95M | -55.30%6.75M | -17.80%15.1M | -5.23%18.36M | 269.56%19.38M | 0.98%5.24M |
Other non cash items | 23.61%3M | 9.67%2.43M | 2.22%2.21M | 68.22%2.17M | 1,579.31%1.29M | -103.50%-87K | 151.36%2.48M | -6.52%-4.84M | 71.55%-4.54M | -17.46%-15.96M |
Change In working capital | 159.23%10.9M | -26,772.46%-18.4M | -89.25%69K | 111.90%642K | 46.44%-5.4M | -35.51%-10.08M | -50.81%-7.44M | -108.54%-4.93M | -503.41%-2.36M | -89.24%586K |
-Change in receivables | 219.26%6.6M | -288.87%-5.53M | 140.97%2.93M | -273.15%-7.15M | 202.43%4.13M | 40.90%-4.03M | -574.74%-6.82M | -47.54%1.44M | 260.39%2.74M | -67.07%760K |
-Change in inventory | 358.26%7.5M | -112.28%-2.9M | 66.86%-1.37M | -289.01%-4.13M | 177.83%2.18M | 56.87%-2.81M | -54.68%-6.51M | -49.52%-4.21M | -255.18%-2.81M | -112.37%-792K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -0.74%5.9M | -61.39%5.94M | -52.05%15.4M | 295.10%32.11M | -50.02%8.13M | -25.25%16.26M | 8.01%21.75M | 5.37%20.14M | 30.07%19.11M | 39.52%14.69M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Capital expenditure reported | 26.22%-2.8M | -26.75%-3.8M | 36.00%-2.99M | 44.49%-4.68M | 19.26%-8.43M | 28.08%-10.44M | -129.97%-14.51M | -26.73%-6.31M | -0.44%-4.98M | -14.06%-4.96M |
Net PPE purchase and sale | -419.02%-11.6M | 85.07%-2.24M | -199.74%-14.97M | 84.20%-4.99M | -4.04%-31.6M | -169.76%-30.38M | -2.77%-11.26M | -186.43%-10.96M | -20.36%-3.83M | 38.84%-3.18M |
Net intangibles purchase and sale | 34.03%-3.1M | -1,262.03%-4.7M | 52.80%-345K | 59.52%-731K | -16.52%-1.81M | 35.92%-1.55M | -34.84%-2.42M | -49.75%-1.79M | 7.20%-1.2M | -132.19%-1.29M |
Net business purchase and sale | ---400K | ---- | ---- | ---- | --10K | --0 | ---- | ---11.25M | --0 | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -66.84%-17.9M | 41.39%-10.73M | -75.98%-18.31M | 75.13%-10.4M | 1.27%-41.82M | -50.27%-42.36M | 6.99%-28.19M | -203.04%-30.31M | -6.11%-10M | 79.79%-9.43M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | -292.51%-18.4M | 255.54%9.56M | -202.71%-6.15M | -108.20%-2.03M | --24.77M | --0 | -612.45%-47.57M | 186.26%9.28M | -218.81%-10.76M | -116.41%-3.38M |
Net common stock issuance | 31,100.00%31.2M | -78.81%100K | 96.67%472K | -66.29%240K | -12.42%712K | -99.14%813K | 16,320.76%94.91M | 6.25%578K | 95.68%544K | -98.27%278K |
Net other financing activities | ---- | ---- | -31.47%-1.79M | ---1.36M | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 39.48%6.6M | 142.36%4.73M | -95.93%-11.17M | -126.11%-5.7M | 2,585.24%21.83M | -98.28%813K | 380.18%47.35M | 196.52%9.86M | -229.87%-10.22M | -108.45%-3.1M |
Net cash flow | ||||||||||
Beginning cash position | 7.50%11.6M | -56.25%10.79M | 180.26%24.66M | -57.71%8.8M | -54.38%20.81M | 820.15%45.61M | 6.74%4.96M | -16.83%4.64M | 71.39%5.58M | 17.49%3.26M |
Current changes in cash | -10,088.68%-5.4M | 99.62%-53K | -187.98%-14.08M | 234.85%16M | 53.08%-11.87M | -161.83%-25.29M | 13,085.40%40.9M | 71.60%-315K | -151.15%-1.11M | 281.69%2.17M |
Effect of exchange rate changes | -168.03%-600K | 324.04%882K | 248.57%208K | 0.00%-140K | -128.75%-140K | 295.58%487K | -139.65%-249K | 271.60%628K | 6.96%169K | 290.36%158K |
End cash Position | -51.81%5.6M | 7.68%11.62M | -56.25%10.79M | 180.26%24.66M | -57.71%8.8M | -54.38%20.81M | 820.15%45.61M | 6.74%4.96M | -16.83%4.64M | 71.39%5.58M |
Free cash flow | -1.77%-12.2M | -300.27%-11.99M | -113.80%-3M | 163.89%21.7M | -30.13%-33.97M | -305.23%-26.11M | -699.26%-6.44M | -88.20%1.08M | 72.97%9.11M | 1,118.75%5.27M |
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
No Data