Kooth plc (AIM:KOO)

Kooth 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	8.03	-0.17	-0.72	-0.31	-1.48
Depreciation & Amortization	0.5	0.13	0.09	0.1	0.18
Other Amortization	5.2	3.64	2.14	2.08	1.32
Asset Writedown & Restructuring Costs	-	-	-	0.2	-
Stock-Based Compensation	1.22	0.74	0.29	0.52	0.51
Other Operating Activities	0.5	-1.52	0.13	-0.41	0.12
Change in Accounts Receivable	-1.6	-4.16	0.08	-0.57	0.13
Change in Accounts Payable	3.24	3.2	2.41	0.24	-0.4
Operating Cash Flow	17.09	1.87	4.43	1.85	0.36
Operating Cash Flow Growth	815.21%	-57.84%	138.84%	415.00%	-
Capital Expenditures	-0.12	-0.29	-0.1	-0.06	-0.11
Sale (Purchase) of Intangibles	-6.89	-8.71	-2.95	-2.54	-1.51
Other Investing Activities	0.7	0.3	0.08	-	-
Investing Cash Flow	-6.31	-8.71	-2.97	-2.6	-1.61
Short-Term Debt Repaid	-	-	-	-	-4.25
Long-Term Debt Repaid	-	-	-	-	-0.08
Total Debt Repaid	-	-	-	-	-4.33
Net Debt Issued (Repaid)	-	-	-	-	-4.33
Issuance of Common Stock	-	9.92	-	-	16
Other Financing Activities	-	-0.54	-	-	-2.82
Financing Cash Flow	-	9.39	-	-	8.85
Foreign Exchange Rate Adjustments	0.06	-0.04	-0.04	-	-
Net Cash Flow	10.84	2.51	1.41	-0.74	7.6
Free Cash Flow	16.97	1.58	4.33	1.79	0.25
Free Cash Flow Growth	976.59%	-63.59%	141.65%	607.90%	22.22%
Free Cash Flow Margin	25.42%	4.73%	21.51%	10.74%	1.94%
Free Cash Flow Per Share	0.43	0.04	0.13	0.05	0.01
Cash Interest Paid	-	-	-	-	1.44
Cash Income Tax Paid	0.62	-0.57	-0.33	-	-0.27
Levered Free Cash Flow	7.4	-5.73	1.22	-0.58	-0.75
Unlevered Free Cash Flow	7.4	-5.73	1.22	-0.58	-0.55
Change in Net Working Capital	-1.77	-0.17	-2.25	0.35	0.29

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