Crimson Tide plc (AIM:TIDE)

Crimson Tide Cash Flow Statement

Financials in millions GBP. Fiscal year is May - April.

Operating Activities

Fiscal Year	FY 2026	FY 2025	FY 2023	FY 2022	FY 2021
Period Ending	Apr 30, 2026	Apr 30, 2025	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	0.28	-1.62	-0.31	-1.24	-0.61
Depreciation & Amortization	0.28	0.3	0.28	0.26	0.19
Other Amortization	0.77	0.84	0.76	0.69	0.38
Asset Writedown & Restructuring Costs	0.03	0.55	-	0.26	0.19
Stock-Based Compensation	0.01	0.01	0.02	0.05	-
Other Operating Activities	0.02	-0.03	-0.02	-0.04	0.03
Change in Accounts Receivable	0.33	-0.12	0.46	-0.57	-0.22
Change in Inventory	-	-	-	-	0.01
Change in Accounts Payable	-0.03	-0.39	0.05	0.3	0.25
Operating Cash Flow	1.69	-0.46	1.25	-0.28	0.22
Operating Cash Flow Growth	-	-	-	-	-88.59%

Investing Activities

Fiscal Year	FY 2026	FY 2025	FY 2023	FY 2022	FY 2021
Period Ending	Apr 30, 2026	Apr 30, 2025	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Capital Expenditures	-0.01	-0	-0.05	-0.25	-0.06
Sale (Purchase) of Intangibles	-0.64	-0.8	-1.39	-1.48	-1.05
Investing Cash Flow	-0.65	-0.8	-1.43	-1.73	-1.12

Financing Activities

Fiscal Year	FY 2026	FY 2025	FY 2023	FY 2022	FY 2021
Period Ending	Apr 30, 2026	Apr 30, 2025	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Long-Term Debt Repaid	-0.23	-	-0.18	-0.11	-0.19
Total Debt Repaid	-0.23	-0.25	-0.18	-0.11	-0.19
Net Debt Issued (Repaid)	-0.23	-0.25	-0.18	-0.11	-0.19
Issuance of Common Stock	-	-	-	-	5.64
Financing Cash Flow	-0.23	-0.25	-0.18	-0.11	5.46

Net Cash Flow

Fiscal Year	FY 2026	FY 2025	FY 2023	FY 2022	FY 2021
Period Ending	Apr 30, 2026	Apr 30, 2025	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Cash Flow	0.81	-1.5	-0.36	-2.12	4.56

Free Cash Flow

Fiscal Year	FY 2026	FY 2025	FY 2023	FY 2022	FY 2021
Period Ending	Apr 30, 2026	Apr 30, 2025	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Free Cash Flow	1.67	-0.46	1.21	-0.53	0.16
Free Cash Flow Growth	-	-	-	-	-91.67%
Free Cash Flow Margin	28.53%	-7.71%	19.61%	-9.89%	3.84%
Free Cash Flow Per Share	0.26	-0.07	0.18	-0.08	0.03
Levered Free Cash Flow	0.86	-	-0.29	-1.89	-0.95
Unlevered Free Cash Flow	0.87	-	-0.25	-1.85	-0.94

Additional Metrics

Fiscal Year	FY 2026	FY 2025	FY 2023	FY 2022	FY 2021
Period Ending	Apr 30, 2026	Apr 30, 2025	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Cash Interest Paid	0.02	0.03	0.05	0.05	0.01
Cash Income Tax Paid	-0.09	-0.14	-0.38	-0.45	-
Change in Working Capital	0.3	-0.51	0.52	-0.27	0.04

Data Source: S&P Global Market Intelligence Last updated: Jun 30, 2024

Financial data is provided by S&P Global Market Intelligence and updates within hours after each earnings release, which is every six months for this company.

Update frequency:

Semi-annually

Last checked:

Aug 15, 2026

Data Sources Report a data error