Beacon Energy plc (AIM:BCE)

London · Delayed Price · Currency is GBP · Price in GBX

2.310

-0.090 (-3.75%)

Oct 16, 2026, 8:18 AM GMT

Beacon Energy Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Operating Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2022
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Apr '22 Apr 30, 2022
Net Income	-1.81	-1.05	-18.58	-3.46	-1.58	-27.39
Asset Writedown & Restructuring Costs	-	-	-	-3.56	-	-
Loss (Gain) From Sale of Investments	-	-	-	-	-	23.89
Loss (Gain) on Equity Investments	0.11	-	-	-	-	0.43
Stock-Based Compensation	0.44	0.05	0.3	0.77	0.89	0.41
Other Operating Activities	0.11	0.02	-	-	-	-
Change in Accounts Receivable	-0.57	-0.08	0.54	0	-0.71	0.11
Change in Accounts Payable	-0.93	0.29	0.66	-0.04	0.16	-0.83
Operating Cash Flow	-2.66	-0.78	-17.08	-6.29	-1.24	-3.39
Operating Cash Flow Growth	-	-	-	-	-	-

Investing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2022
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Apr '22 Apr 30, 2022
Investment in Securities	-1.41	-	-	-	-	-4.05
Other Investing Activities	-	-	12.14	-3.7	-	-
Investing Cash Flow	-1.41	-	12.14	-3.7	-	-4.05

Financing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2022
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Apr '22 Apr 30, 2022
Long-Term Debt Issued	-	0.03	-	-	-	-
Total Debt Issued	0.03	0.03	-	-	-	-
Net Debt Issued (Repaid)	0.03	0.03	-	-	-	-
Issuance of Common Stock	5.6	-	3.26	12.57	0.74	-
Other Financing Activities	-0.92	-0.02	-0.16	-0.6	-0.03	-
Financing Cash Flow	4.72	0.01	3.1	11.97	0.71	-

Net Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2022
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Apr '22 Apr 30, 2022
Foreign Exchange Rate Adjustments	-0.07	-0.07	0.07	0.35	-	-
Net Cash Flow	0.58	-0.84	-1.77	2.33	-0.53	-7.44

Free Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2022
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Apr '22 Apr 30, 2022
Levered Free Cash Flow	-2.1	-0.43	-1.29	1.59	-	-2.24
Unlevered Free Cash Flow	-2.09	-0.42	-1.29	1.59	-	-2.11

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2022
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Apr '22 Apr 30, 2022
Change in Working Capital	-1.5	0.2	1.2	-0.04	-0.55	-0.72