Warpaint London PLC (FRA:1J2)
Germany flag Germany · Delayed Price · Currency is EUR
2.240
-0.140 (-5.88%)
At close: Sep 30, 2025

Warpaint London Cash Flow Statement

Millions GBP. Fiscal year is Jan - Dec.
Fiscal Year
TTMFY 2024FY 2023FY 2022FY 2021FY 20202015 - 2019
Period Ending
Jun '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2015 - 2019
Net Income
15.6518.2313.96.252.83-1
Upgrade
Depreciation & Amortization
3.12.231.963.723.733.69
Upgrade
Other Amortization
000000.01
Upgrade
Loss (Gain) From Sale of Assets
0.10.010.040-0
Upgrade
Stock-Based Compensation
0.50.350.130.190.180.66
Upgrade
Other Operating Activities
-2.87-3.691.880.98-0.33-0.3
Upgrade
Change in Accounts Receivable
0.74-2.81-1.84-1.37-1.143.44
Upgrade
Change in Inventory
0.34-3.23-9.25-0.58-3.731.78
Upgrade
Change in Accounts Payable
-1.54-1.943.59-0.683.54-0.81
Upgrade
Operating Cash Flow
16.019.1610.428.525.097.46
Upgrade
Operating Cash Flow Growth
146.11%-12.10%22.25%67.53%-31.77%70.66%
Upgrade
Capital Expenditures
-1.98-2.24-0.52-0.83-0.6-0.87
Upgrade
Sale of Property, Plant & Equipment
0.010.01---0.02
Upgrade
Cash Acquisitions
-8.76-0.42----
Upgrade
Sale (Purchase) of Intangibles
-0.02-0.02-0-0.01-0-0.01
Upgrade
Other Investing Activities
0.250.12----
Upgrade
Investing Cash Flow
-10.51-2.55-0.52-0.84-0.6-0.86
Upgrade
Long-Term Debt Issued
-14----
Upgrade
Long-Term Debt Repaid
--15.27-1.14-0.84-0.98-0.9
Upgrade
Net Debt Issued (Repaid)
-1.17-1.27-1.14-0.84-0.98-0.9
Upgrade
Issuance of Common Stock
15.215.250.49-0-
Upgrade
Repurchase of Common Stock
------1.19
Upgrade
Common Dividends Paid
-7.38-7.38-5.79-4.68-4.22-1.15
Upgrade
Other Financing Activities
-0.56-0.34-0.36-0.28-0.09-0.21
Upgrade
Financing Cash Flow
6.16.26-6.8-5.8-5.29-4.45
Upgrade
Foreign Exchange Rate Adjustments
-0.09-0.030.09-0.09--
Upgrade
Net Cash Flow
11.5112.833.191.79-0.82.14
Upgrade
Free Cash Flow
14.036.929.97.694.496.59
Upgrade
Free Cash Flow Growth
184.56%-30.12%28.76%71.25%-31.82%61.25%
Upgrade
Free Cash Flow Margin
13.35%6.81%11.05%12.01%8.98%16.35%
Upgrade
Free Cash Flow Per Share
0.180.090.130.100.060.09
Upgrade
Cash Interest Paid
0.560.340.370.280.090.21
Upgrade
Cash Income Tax Paid
6.598.072.571.550.330.85
Upgrade
Levered Free Cash Flow
10.541.57.156.294.337.61
Upgrade
Unlevered Free Cash Flow
10.891.717.396.474.387.74
Upgrade
Change in Working Capital
-0.46-7.98-7.5-2.62-1.324.41
Upgrade
Source: S&P Global Market Intelligence. Standard template. Financial Sources.