Keystone Law Group plc (AIM: KEYS)

Keystone Law Group Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jul 31, 2024	Jan 31, 2024	Jan 31, 2023	Jan 31, 2022	Jan 31, 2021	Jan 31, 2020
Net Income	7.87	7.65	6.73	6.65	4.33	4.16
Depreciation & Amortization	0.9	0.9	0.89	0.88	0.87	0.79
Stock-Based Compensation	0.74	0.61	0.5	0.37	0.21	0.13
Other Operating Activities	-3.37	-1.2	-0.54	0.16	0.07	0.11
Change in Accounts Receivable	-3.6	-2.59	-2.63	-1.87	-1.55	-2.05
Change in Accounts Payable	2.08	1.44	2.2	2.11	1.53	0.93
Change in Other Net Operating Assets	0.7	0.72	0.08	0.01	0.04	-0.03
Operating Cash Flow	5.32	7.53	7.23	8.31	5.5	4.04
Operating Cash Flow Growth	-38.25%	4.12%	-12.93%	50.97%	36.30%	1.19%
Capital Expenditures	-0.03	-0.07	-0.06	-0.04	-0.05	-0.4
Investment in Securities	-0.04	-0.04	-	-	-	-
Other Investing Activities	1.82	1.58	0.22	0.01	0.04	0.15
Investing Cash Flow	1.74	1.46	0.16	-0.03	-0.01	-0.25
Long-Term Debt Repaid	-	-0.6	-0.46	-0.44	-0.44	-0.21
Net Debt Issued (Repaid)	-0.38	-0.6	-0.46	-0.44	-0.44	-0.21
Issuance of Common Stock	0	0	0	-	-	-
Common Dividends Paid	-9.71	-9.18	-8.26	-4.72	-2.06	-3.04
Financing Cash Flow	-10.09	-9.78	-8.72	-5.17	-2.51	-5.74
Net Cash Flow	-3.04	-0.78	-1.33	3.11	2.98	-1.96
Free Cash Flow	5.29	7.46	7.17	8.27	5.45	3.63
Free Cash Flow Growth	-37.84%	4.09%	-13.29%	51.66%	50.03%	-8.01%
Free Cash Flow Margin	5.72%	8.38%	9.28%	11.88%	9.91%	7.32%
Free Cash Flow Per Share	0.17	0.23	0.23	0.26	0.17	0.12
Cash Interest Paid	0.84	0.69	0.15	0.1	0.11	0.09
Cash Income Tax Paid	4.2	2.21	1.96	1.55	0.97	0.8
Levered Free Cash Flow	3.95	6.28	5.76	6.91	4.49	2.87
Unlevered Free Cash Flow	4.47	6.71	5.85	6.97	4.56	2.92
Change in Net Working Capital	3.14	0.62	0.67	-0.48	-0.1	0.83

Source: S&P Capital IQ. Standard template. Financial Sources.