(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -14.17%-26.44M | 98.86%-77K | -886.40%-10.18M | 35.33%-5.85M | -19.90%-10.34M | 2.80%-23.16M | 32.75%-6.78M | 260.75%1.29M | -86.29%-9.05M | -6.76%-8.62M |
Net income from continuing operations | 13.71%-27.63M | 49.63%-7.66M | -47.91%-6.7M | -39.11%-5.41M | 6.38%-7.87M | 21.00%-32.02M | -11.40%-15.2M | 43.70%-4.53M | 57.17%-3.89M | 13.91%-8.4M |
Operating gains losses | 123.45%1.18M | -76.79%515K | 78.85%-624K | 117.84%559K | 163.19%726K | -1,396.72%-5.01M | 1,020.71%2.22M | -128.33%-2.95M | -3,398.95%-3.13M | -273.04%-1.15M |
Depreciation and amortization | -21.45%575K | 151.79%141K | -29.13%146K | -46.89%145K | -27.41%143K | -22.29%732K | -79.18%56K | -10.04%206K | 22.97%273K | -11.26%197K |
Deferred tax | 31.62%-4.4M | 25.28%-1.32M | 2.90%-1.4M | 42.58%-685K | 51.11%-994K | 11.51%-6.43M | 15.02%-1.76M | 24.33%-1.45M | 24.73%-1.19M | -19.45%-2.03M |
Other non cash items | -11.88%-725K | 53.05%-131K | 31.28%-145K | -31.78%-170K | -862.07%-279K | -662.35%-648K | -1,368.42%-279K | -1,141.18%-211K | -316.13%-129K | -61.11%-29K |
Change In working capital | -134.41%-1.28M | -46.94%1.48M | -63.70%669K | 86.72%-284K | -357.77%-3.15M | -9.08%3.72M | 347.52%2.8M | -44.77%1.84M | -260.71%-2.14M | 68.32%1.22M |
-Change in prepaid assets | 301.95%1.23M | -77.06%703K | 75.20%-757K | 1,943.16%1.75M | -218.72%-463K | -35.10%307K | 215.98%3.07M | -231.49%-3.05M | -115.45%-95K | 304.19%390K |
-Change in payables and accrued expense | -173.62%-2.52M | 391.42%781K | -70.87%1.43M | 0.44%-2.04M | -422.96%-2.69M | -5.69%3.42M | 22.32%-268K | 14.98%4.9M | -69.21%-2.04M | -9.27%832K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -14.17%-26.44M | 98.86%-77K | -886.40%-10.18M | 35.33%-5.85M | -19.90%-10.34M | 2.80%-23.16M | 32.75%-6.78M | 260.75%1.29M | -86.29%-9.05M | -6.76%-8.62M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 2,306.67%2.89M | -66.88%53K | 3,016.47%2.65M | 130.00%23K | 220.74%163K | 103.37%120K | 134.56%160K | 103.04%85K | 105.56%10K | -14.41%-135K |
Net PPE purchase and sale | 66.67%-4K | --0 | 150.00%1K | ---- | ---- | 81.25%-12K | --0 | 66.67%-2K | ---- | ---- |
Net intangibles purchase and sale | 6.32%-474K | 11.82%-97K | 28.33%-86K | -20.00%-132K | 4.22%-159K | 49.45%-506K | 76.29%-110K | 44.95%-120K | 39.23%-110K | -20.29%-166K |
Net other investing changes | --2.6M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 2,306.67%2.89M | -66.88%53K | 3,016.47%2.65M | 130.00%23K | 220.74%163K | 103.37%120K | 134.56%160K | 103.04%85K | 105.56%10K | -14.41%-135K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 67.08%-53K | -259.26%-43K | 256.10%64K | 54.79%-33K | 44.59%-41K | -64.29%-161K | 136.49%27K | 44.59%-41K | 1.35%-73K | -159.68%-74K |
Net issuance payments of debt | -18.94%-270K | -65.79%-63K | -200.00%-123K | 42.47%-42K | 44.00%-42K | 23.31%-227K | 48.65%-38K | 44.59%-41K | 1.35%-73K | -1.35%-75K |
Net common stock issuance | --249K | --25K | --213K | 1,100.00%10K | 0.00%1K | --0 | --0 | --0 | ---1K | -99.49%1K |
Proceeds from stock option exercised by employees | -93.94%4K | -98.46%1K | --2K | ---- | ---- | -66.67%66K | --65K | --0 | ---- | ---- |
Net other financing activities | ---36K | ---6K | ---28K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 67.08%-53K | -259.26%-43K | 256.10%64K | 54.79%-33K | 44.59%-41K | -64.29%-161K | 136.49%27K | 44.59%-41K | 1.35%-73K | -159.68%-74K |
Net cash flow | ||||||||||
Beginning cash position | -30.45%41.91M | -64.92%17.8M | -47.03%24.64M | -41.02%31M | -30.45%41.91M | -31.01%60.26M | -28.55%50.75M | -36.63%46.53M | -33.15%52.56M | -31.01%60.26M |
Current changes in cash | -1.75%-23.6M | 98.98%-67K | -657.77%-7.46M | 35.67%-5.86M | -15.68%-10.21M | 15.59%-23.2M | 37.91%-6.6M | 136.37%1.34M | -78.26%-9.11M | -9.43%-8.83M |
Effect of exchange rate changes | -122.34%-1.08M | 77.22%-511K | -78.45%622K | -116.11%-496K | -161.99%-698K | 1,139.64%4.85M | -1,525.36%-2.24M | 124.59%2.89M | 3,409.68%3.08M | 269.83%1.13M |
End cash Position | -58.90%17.23M | -58.90%17.23M | -64.92%17.8M | -47.03%24.64M | -41.02%31M | -30.45%41.91M | -30.45%41.91M | -28.55%50.75M | -36.63%46.53M | -33.15%52.56M |
Free cash flow | -13.69%-26.92M | 97.48%-174K | -975.51%-10.26M | 34.69%-5.99M | -19.44%-10.49M | 4.87%-23.68M | 34.80%-6.89M | 213.90%1.17M | -80.79%-9.17M | -6.94%-8.79M |
Currency Unit | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
Audit Opinions | Unqualified Opinion | -- | -- | -- | -- | -- | -- | -- | -- | -- |
No Data