Digitalbox plc (AIM:DBOX)

Digitalbox Cash Flow Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-0.07	-6.68	0.8	0.4	-0.19
Depreciation & Amortization	0.31	0.19	0.17	0.24	0.18
Other Amortization	0.11	0.09	0.03	0	0
Loss (Gain) From Sale of Assets	-	-	0.03	-	-
Asset Writedown & Restructuring Costs	-	6.38	0.72	-	-
Stock-Based Compensation	0.09	0.1	0.06	0.14	0.14
Other Operating Activities	0.07	-0.11	-0.99	0.17	-0.06
Change in Accounts Receivable	-	-	0.82	-0.72	0.52
Change in Accounts Payable	0.13	0.21	-0.45	0.28	-0.21
Operating Cash Flow	0.64	0.18	1.18	0.51	0.38
Operating Cash Flow Growth	256.67%	-84.78%	131.96%	33.51%	-
Capital Expenditures	-0	-0.01	-0.04	-0	-
Cash Acquisitions	-	-	-	-	-0.57
Sale (Purchase) of Intangibles	-0.17	-1.05	-0.39	-0.09	-
Other Investing Activities	-0.12	0.04	0.01	0	-
Investing Cash Flow	-0.29	-1.01	-0.43	-0.09	-0.57
Short-Term Debt Issued	-	0.04	-	-	-
Long-Term Debt Issued	-	-	-	-	0.44
Total Debt Issued	-	0.04	-	-	0.44
Short-Term Debt Repaid	-0.04	-	-	-	-
Long-Term Debt Repaid	-0.11	-0.08	-0.14	-0.09	-0.02
Total Debt Repaid	-0.15	-0.08	-0.14	-0.09	-0.02
Net Debt Issued (Repaid)	-0.15	-0.04	-0.14	-0.09	0.42
Issuance of Common Stock	-	-	0.04	-	1.24
Other Financing Activities	-0	-0.04	-0.01	-0	-0.09
Financing Cash Flow	-0.15	-0.08	-0.12	-0.09	1.57
Net Cash Flow	0.2	-0.91	0.64	0.33	1.38
Free Cash Flow	0.64	0.17	1.14	0.51	0.38
Free Cash Flow Growth	271.51%	-84.91%	124.41%	32.98%	-
Free Cash Flow Margin	17.53%	6.17%	31.86%	13.85%	17.47%
Free Cash Flow Per Share	0.01	0.00	0.01	0.00	0.00
Cash Interest Paid	0	0.04	0.01	0	0
Cash Income Tax Paid	-0.08	0.01	0.24	0.08	0.11
Levered Free Cash Flow	0.32	-0.89	0.6	0.37	0.55
Unlevered Free Cash Flow	0.32	-0.89	0.6	0.37	0.55
Change in Working Capital	0.13	0.21	0.37	-0.44	0.31

Updated Sep 24, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.