Journeo plc (AIM:JNEO)

Journeo Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	4.24	4.52	2.97	0.9	0.41	0.2
Depreciation & Amortization	0.61	0.61	0.52	0.22	0.22	0.22
Other Amortization	0.82	0.82	0.61	0.49	0.44	0.41
Loss (Gain) From Sale of Assets	0.01	-	-	-	-	-
Stock-Based Compensation	0.12	0.06	0.02	0.05	0.05	0.12
Other Operating Activities	-1.39	-0.38	2.19	-0.01	-1.67	-0.01
Change in Accounts Receivable	-2.35	0.13	1.61	-1.56	-0.84	-0.28
Change in Inventory	-0.4	-0.39	0.3	-1.85	0.07	-0.4
Change in Accounts Payable	4.78	2.22	-6.56	1.17	1.33	1.32
Operating Cash Flow	6.44	7.59	1.66	-0.59	0	1.57
Operating Cash Flow Growth	35.77%	356.19%	-	-	-99.87%	-
Capital Expenditures	-0.16	-0.17	-0.43	-0.06	-0.17	-0.06
Cash Acquisitions	-	-	2.74	-	-	-
Sale (Purchase) of Intangibles	-0.88	-0.91	-0.79	-0.63	-0.46	-0.52
Investing Cash Flow	-1.04	-1.08	1.52	-0.69	-0.63	-0.57
Long-Term Debt Issued	-	0.04	0.22	0.89	0.64	-
Long-Term Debt Repaid	-	-0.35	-2.91	-0.19	-0.17	-0.72
Net Debt Issued (Repaid)	-0.38	-0.31	-2.69	0.71	0.47	-0.72
Issuance of Common Stock	0.08	-	7.1	-	-	0.25
Financing Cash Flow	-0.3	-0.31	4.4	0.71	0.47	-0.47
Foreign Exchange Rate Adjustments	0	-	-	0	-0.01	-
Net Cash Flow	5.11	6.2	7.58	-0.56	-0.16	0.53
Free Cash Flow	6.28	7.42	1.23	-0.65	-0.16	1.52
Free Cash Flow Growth	36.10%	503.33%	-	-	-	-
Free Cash Flow Margin	12.95%	14.97%	2.67%	-3.05%	-1.04%	11.16%
Free Cash Flow Per Share	0.36	0.43	0.07	-0.07	-0.02	0.18
Cash Interest Paid	-	-	-	0.18	0.14	0.13
Cash Income Tax Paid	0.78	0.47	0.66	0	0	0.01
Levered Free Cash Flow	3.99	3.24	3.85	-2.95	-0.76	0.56
Unlevered Free Cash Flow	4.07	3.32	4.05	-2.82	-0.65	0.66
Change in Working Capital	2.03	1.96	-4.66	-2.24	0.56	0.63

Updated Sep 17, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.