(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 | 155.49%18.7M | -223.47%-33.7M | 28.80%27.29M | -73.22%21.19M | 228.06%79.14M | -69.24%24.12M | 122.32%78.43M | -11.33%35.28M | 55.57%39.79M | -48.19%25.58M |
Deferred tax | -230.00%-16.9M | 756.39%13M | -51.47%1.52M | -81.04%3.13M | 471.12%16.49M | -74.23%2.89M | 107.38%11.21M | 80.23%5.41M | -7.09%3M | -71.25%3.23M |
Other non cash items | 32.10%-5.5M | -282.64%-8.1M | 307.24%4.44M | -57.82%-2.14M | 74.28%-1.36M | 63.56%-5.27M | 33.91%-14.47M | 18.13%-21.9M | 12.19%-26.74M | -18.33%-30.46M |
Change in working capital | 165.43%944.3M | -247.49%-1.44B | 665.57%978.55M | 178.97%127.82M | -80.65%45.82M | 5.98%236.74M | 121.91%223.38M | 58.82%100.67M | -84.21%63.38M | -5.06%401.43M |
-Change in receivables | ---- | ---- | -11.58%5.98M | -11.48%6.76M | -36.00%7.64M | 5.48%11.94M | 9.94%11.32M | 486.89%10.29M | 170.39%1.75M | 52.69%-2.49M |
-Change in prepaid assets | -94.55%300K | 10.33%5.5M | 227.07%4.99M | 11.94%-3.92M | -202.63%-4.46M | -61.86%4.34M | 769.19%11.38M | -1,011.76%-1.7M | 89.95%-153K | 73.94%-1.52M |
-Change in other current assets | 336.82%308.1M | 30.79%-130.1M | -24.66%-187.98M | 81.15%-150.79M | -211.79%-799.77M | 591.75%715.45M | 48.76%-145.49M | -555.29%-283.94M | 39.06%62.37M | -3.64%44.85M |
-Change in other current liabilities | 114.84%5.7M | ---38.4M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued operating activities | ||||||||||
Operating cash flow | 16.90%-34.9M | -257.92%-42M | -49.34%26.6M | 211.00%52.5M | -178.08%-47.29M | 1.79%60.57M | 199.87%59.51M | -3,789.60%-59.59M | -97.10%1.62M | 267.65%55.73M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Net PPE purchase and sale | 27.27%-800K | 69.75%-1.1M | -324.27%-3.64M | -774.49%-857K | -238.03%-98K | 122.61%71K | -133.12%-314K | 457.74%948K | -268.06%-265K | 85.15%-72K |
Net intangibles purchase and sale | --0 | ---2.4M | --0 | 188.28%2.73M | -68.41%-3.1M | -98.17%-1.84M | 73.50%-928K | -44.83%-3.5M | -124.10%-2.42M | 42.67%-1.08M |
Net business purchase and sale | -45.50%30.3M | --55.6M | --0 | ---- | ---- | ---- | ---117.99M | --0 | --54.26M | --0 |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -43.38%29.5M | 1,532.89%52.1M | -293.71%-3.64M | 158.75%1.88M | -80.71%-3.2M | 98.52%-1.77M | -4,568.56%-119.24M | -104.95%-2.55M | 4,580.89%51.58M | 96.64%-1.15M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | -102.42%-3.9M | 1,102.36%161.4M | 38.29%-16.1M | -41.32%-26.09M | 2.68%-18.47M | -145.15%-18.97M | 884.58%42.02M | 154.61%4.27M | -74.87%-7.82M | -109.56%-4.47M |
Net common stock issuance | -33.33%200K | --300K | --0 | --33K | --0 | 1,508.33%169K | -100.02%-12K | --66.71M | --0 | 432,612.50%34.62M |
Cash dividends paid | -3.21%-35.4M | -3.08%-34.3M | -3.04%-33.28M | -3.12%-32.29M | -3.07%-31.32M | -3.05%-30.38M | -21.93%-29.48M | -2.91%-24.18M | -13.35%-23.5M | -3.14%-20.73M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -141.06%-49.8M | 332.17%121.3M | 14.83%-52.25M | -15.75%-61.35M | 0.69%-53M | -746.04%-53.36M | -81.10%8.26M | 225.95%43.7M | -608.43%-34.7M | -69.89%6.82M |
Net cash flow | ||||||||||
Beginning cash position | 193.12%204.6M | -32.69%69.8M | -2.88%103.71M | -50.16%106.78M | 2.24%214.25M | -19.01%209.56M | -0.45%258.73M | 8.07%259.91M | 31.33%240.51M | -19.70%183.14M |
Current changes in cash | -142.01%-55.2M | 548.66%131.4M | -320.07%-29.29M | 93.26%-6.97M | -2,001.95%-103.49M | 110.57%5.44M | -179.10%-51.47M | -199.71%-18.44M | -69.88%18.5M | 236.84%61.4M |
Effect of exchange rate changes | -205.88%-3.6M | 174.11%3.4M | -217.76%-4.59M | 197.72%3.9M | -436.61%-3.99M | -132.40%-743K | -86.72%2.29M | 1,805.19%17.26M | 122.51%906K | -5,567.61%-4.02M |
End cash position | -28.74%145.8M | 192.99%204.6M | -32.66%69.83M | -2.88%103.71M | -50.16%106.78M | 2.24%214.25M | -19.01%209.56M | -0.45%258.73M | 8.07%259.91M | 31.33%240.51M |
Free cash flow | 21.54%-35.7M | -298.17%-45.5M | -55.54%22.96M | 202.28%51.64M | -185.96%-50.49M | 0.80%58.73M | 192.35%58.27M | -5,807.21%-63.09M | -101.96%-1.07M | 252.85%54.42M |
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