Virgin Wines UK 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 27, 2024	Jun '24 Jun 28, 2024	Jun '23 Jun 30, 2023	Jul '22 Jul 1, 2022	Jul '21 Jul 2, 2021	Jun '20 Jun 30, 2020	2015 - 2019
Net Income	1.5	1.38	-0.59	4.35	0.75	2.58	Upgrade
Depreciation & Amortization	0.7	0.73	0.73	0.64	0.54	0.39	Upgrade
Other Amortization	0.61	0.58	0.46	0.32	0.29	0.27	Upgrade
Loss (Gain) From Sale of Assets	0.02	0.02	-	-	-	-	Upgrade
Stock-Based Compensation	0.16	0.27	0.31	0.1	-	-	Upgrade
Other Operating Activities	-0.27	-0.15	-0.09	0.85	1.89	1.52	Upgrade
Change in Accounts Receivable	0.05	-0.07	-0.12	-0.94	0.97	-0.9	Upgrade
Change in Inventory	1.88	2.5	0.29	-1.41	-2.24	-0.02	Upgrade
Change in Accounts Payable	2.18	0.26	-1.13	-2.93	-3.57	12.31	Upgrade
Operating Cash Flow	6.84	5.52	-0.15	0.98	-1.37	16.15	Upgrade
Operating Cash Flow Growth	71.44%	-	-	-	-	568.74%	Upgrade
Capital Expenditures	-0.17	-0.03	-0.97	-0.97	-0.24	-0.25	Upgrade
Sale (Purchase) of Intangibles	-0.42	-0.42	0.04	-	-	-	Upgrade
Other Investing Activities	0.81	0.6	0.16	0.03	0.01	0.01	Upgrade
Investing Cash Flow	0.23	0.16	-0.77	-0.94	-0.24	-0.24	Upgrade
Long-Term Debt Repaid	-	-0.52	-0.46	-0.49	-12.29	-0.22	Upgrade
Total Debt Repaid	-0.53	-0.52	-0.46	-0.49	-12.29	-0.22	Upgrade
Net Debt Issued (Repaid)	-0.53	-0.52	-0.46	-0.49	-12.29	-0.22	Upgrade
Issuance of Common Stock	0	0	-	-	12.1	-	Upgrade
Repurchase of Common Stock	-0.15	-0.15	-	-	-	-	Upgrade
Common Dividends Paid	-	-	-	-	-1.36	-0.19	Upgrade
Other Financing Activities	-0.14	-0.15	-0.17	-0.13	-1.09	-1.39	Upgrade
Financing Cash Flow	-0.82	-0.82	-0.64	-0.63	-2.63	-1.79	Upgrade
Net Cash Flow	6.25	4.86	-1.56	-0.59	-4.24	14.12	Upgrade
Free Cash Flow	6.67	5.49	-1.11	0.01	-1.62	15.9	Upgrade
Free Cash Flow Growth	82.85%	-	-	-	-	669.75%	Upgrade
Free Cash Flow Margin	11.35%	9.31%	-1.89%	0.01%	-2.19%	28.12%	Upgrade
Free Cash Flow Per Share	0.11	0.09	-0.02	-	-0.03	0.33	Upgrade
Cash Interest Paid	0.14	0.15	0.17	0.13	1.09	1.39	Upgrade
Levered Free Cash Flow	5.83	4.45	-0.44	-1.97	-1.19	13.45	Upgrade
Unlevered Free Cash Flow	5.92	4.54	-0.33	-1.88	-0.58	14.27	Upgrade
Change in Working Capital	4.12	2.69	-0.96	-5.28	-4.84	11.39	Upgrade

Updated Oct 21, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.