Livermore Investments Group Limited (AIM:LIV)

AIM:LIV Cash Flow Statement

Financials in millions USD. 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	-4.29	6.59	13.89	-24.36	24.7	0.85
Depreciation & Amortization	0.13	0.12	0.1	0.1	0.11	0.1
Loss (Gain) From Sale of Investments	18.28	9.61	6.67	44.64	-6.25	18.48
Other Operating Activities	-0.67	0.94	0.11	0.4	0.41	-0.07
Change in Accounts Receivable	-7.46	-0.17	-0.03	-0.06	7.82	-0.06
Change in Accounts Payable	1.16	0.43	-0.1	-2.93	1.77	-0.08
Operating Cash Flow	6.2	17.53	20.63	17.79	28.56	19.23
Operating Cash Flow Growth	-70.79%	-15.04%	15.97%	-37.73%	48.56%	5.57%
Investment in Securities	-3.73	4.14	-6.26	-27.55	-19.28	-19.35
Investing Cash Flow	-3.73	4.14	-6.26	-27.55	-19.28	-19.35
Long-Term Debt Repaid	-	-0.11	-0.13	-0.13	-0.11	-0.1
Net Debt Issued (Repaid)	-0.11	-0.11	-0.13	-0.13	-0.11	-0.1
Repurchase of Common Stock	-	-	-	-	-6.06	-
Common Dividends Paid	-6.99	-6.99	-4.96	-24	-8	-6
Other Financing Activities	-0.03	-0.03	-0.06	-0.04	-0.04	-0.04
Financing Cash Flow	-7.13	-7.13	-5.15	-24.16	-14.2	-6.14
Foreign Exchange Rate Adjustments	0.7	-0.93	-0.02	-0.23	-0.36	0.17
Net Cash Flow	-3.97	13.6	9.2	-34.16	-5.28	-6.09
Free Cash Flow	6.2	17.53	20.63	17.79	28.56	19.23
Free Cash Flow Growth	-70.79%	-15.04%	15.97%	-37.73%	48.56%	5.57%
Free Cash Flow Margin	1556.78%	135.77%	116.69%	-	84.64%	545.14%
Free Cash Flow Per Share	0.04	0.11	0.13	0.11	0.17	0.11
Cash Interest Paid	0.03	0.03	0.06	0.04	0.04	0.04
Cash Income Tax Paid	0.23	0.22	0.2	0.03	0.05	0.13
Levered Free Cash Flow	-2.58	4.99	8.87	-17.41	25.65	0.54
Unlevered Free Cash Flow	-2.56	5.01	8.9	-17.38	25.67	0.56
Change in Working Capital	-6.3	0.26	-0.13	-2.99	9.59	-0.14

Updated Sep 26, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.