Tristel plc (AIM:TSTL)
London
· Delayed Price · Currency is GBP · Price in GBX 350.00
+10.00 (2.94%)
Apr 17, 2025, 5:39 PM GMT+1
Tristel Cash Flow Statement
Financials in millions GBP. Fiscal year is July - June.
Millions GBP. Fiscal year is Jul - Jun.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Jun '22 Jun 30, 2022 | Jun '21 Jun 30, 2021 | Jun '20 Jun 30, 2020 | 2015 - 2019 |
| Net Income | 6.14 | 6.49 | 4.46 | 0.99 | 3.66 | 5.1 | Upgrade
|
| Depreciation & Amortization | 2.23 | 2.21 | 2.14 | 2.06 | 2.14 | 2.01 | Upgrade
|
| Other Amortization | 0.49 | 0.49 | 0.42 | 0.64 | 0.6 | 0.49 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0 | -0.01 | 0.07 | 0.02 | 0.07 | 0.05 | Upgrade
|
| Asset Writedown & Restructuring Costs | 0.07 | 0.07 | 0.07 | 2.51 | 0.07 | 0.07 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | - | - | 0.81 | -0.11 | Upgrade
|
| Stock-Based Compensation | 0.67 | 1.09 | 1.06 | 0.6 | 0.82 | 0.44 | Upgrade
|
| Other Operating Activities | 0.94 | 0.43 | 0.33 | -0.45 | -1.82 | 0.4 | Upgrade
|
| Change in Accounts Receivable | -0.62 | -0.44 | -1.23 | -0.6 | 1.17 | -0.81 | Upgrade
|
| Change in Inventory | -0.16 | -0.11 | -0.15 | -0.15 | 0.35 | -1.66 | Upgrade
|
| Change in Accounts Payable | 0.84 | 0.67 | 1.33 | 0.11 | -1.2 | 1.01 | Upgrade
|
| Operating Cash Flow | 10.58 | 10.89 | 8.49 | 5.73 | 6.68 | 6.98 | Upgrade
|
| Operating Cash Flow Growth | 3.48% | 28.22% | 48.27% | -14.23% | -4.37% | 27.25% | Upgrade
|
| Capital Expenditures | -1.28 | -1.14 | -0.85 | -0.31 | -1.16 | -1.77 | Upgrade
|
| Cash Acquisitions | - | - | - | - | - | -0.6 | Upgrade
|
| Sale (Purchase) of Intangibles | -1.52 | -1.04 | -1.57 | -0.9 | -0.61 | -0.61 | Upgrade
|
| Investment in Securities | 5.99 | -3.22 | -2.43 | - | - | - | Upgrade
|
| Other Investing Activities | 0.35 | 0.32 | 0.01 | 0 | 0 | 0 | Upgrade
|
| Investing Cash Flow | 3.54 | -5.08 | -4.85 | -1.2 | -1.77 | -2.97 | Upgrade
|
| Long-Term Debt Repaid | - | -1.02 | -1.13 | -1.1 | -0.8 | -0.61 | Upgrade
|
| Net Debt Issued (Repaid) | -1.1 | -1.02 | -1.13 | -1.1 | -0.8 | -0.61 | Upgrade
|
| Issuance of Common Stock | 0.7 | 0.68 | 0.19 | 0.4 | 0.98 | 1.21 | Upgrade
|
| Common Dividends Paid | -6.44 | -6.22 | -4.51 | -3.09 | -3.02 | -2.62 | Upgrade
|
| Financing Cash Flow | -6.84 | -6.57 | -5.44 | -3.8 | -2.83 | -2.02 | Upgrade
|
| Foreign Exchange Rate Adjustments | -0.31 | -0.21 | 0.03 | 0.06 | -0.2 | 0.06 | Upgrade
|
| Net Cash Flow | 6.97 | -0.97 | -1.77 | 0.79 | 1.88 | 2.04 | Upgrade
|
| Free Cash Flow | 9.3 | 9.75 | 7.64 | 5.42 | 5.52 | 5.21 | Upgrade
|
| Free Cash Flow Growth | 0.27% | 27.64% | 40.88% | -1.74% | 5.87% | 8.38% | Upgrade
|
| Free Cash Flow Margin | 21.34% | 23.25% | 21.21% | 17.42% | 17.80% | 16.45% | Upgrade
|
| Free Cash Flow Per Share | 0.20 | 0.20 | 0.16 | 0.11 | 0.12 | 0.11 | Upgrade
|
| Cash Interest Paid | 0.26 | 0.22 | 0.18 | 0.19 | 0.2 | 0.17 | Upgrade
|
| Cash Income Tax Paid | - | -0.15 | 0.31 | 1.02 | 1.93 | 1.14 | Upgrade
|
| Levered Free Cash Flow | 6.55 | 6.41 | 4.29 | 1.56 | 3.67 | 3.54 | Upgrade
|
| Unlevered Free Cash Flow | 6.73 | 6.55 | 4.4 | 1.69 | 3.79 | 3.64 | Upgrade
|
| Change in Net Working Capital | -0.96 | -0.53 | 0.13 | 1.55 | 1.03 | 1.24 | Upgrade
|
Updated Feb 24, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.