Comptoir Group PLC (FRA:5YK)

Comptoir Group Cash Flow Statement

Financials in millions GBP. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 29, 2025	Dec 29, 2024	Dec 31, 2023	Jan 1, 2023	Jan 2, 2022	Dec 31, 2020
Net Income	-0.29	-1.94	-1.6	0.59	1.64	-8.1
Depreciation & Amortization	4.13	4.12	3.33	3.25	3.66	4.02
Loss (Gain) From Sale of Assets	-	-	0.01	0.01	0.04	0.17
Asset Writedown & Restructuring Costs	0.94	0.94	0.11	0.08	0.34	4.02
Stock-Based Compensation	-0.01	-0.03	0.03	0.02	0.03	0.01
Other Operating Activities	0.11	1.25	0.95	1.09	-1.02	-0.59
Change in Accounts Receivable	-0.61	-0.5	-0.13	-0.52	0.4	1.1
Change in Inventory	0.13	0	-0.05	-0.01	-0.04	0.17
Change in Accounts Payable	-0.31	1.41	-0.41	-0.23	-0.37	1.91
Operating Cash Flow	4.1	5.26	2.25	4.27	4.69	2.72
Operating Cash Flow Growth	-5.26%	134.06%	-47.46%	-8.75%	72.53%	-50.98%
Capital Expenditures	-0.62	-2.57	-1.28	-0.58	-0.44	-0.18
Investing Cash Flow	-0.62	-2.57	-1.28	-0.58	-0.44	-0.18
Long-Term Debt Issued	-	-	-	-	-	3
Long-Term Debt Repaid	-	-4.76	-3.85	-3.63	-2.21	-2.78
Net Debt Issued (Repaid)	-4.99	-4.76	-3.85	-3.63	-2.21	0.22
Other Financing Activities	1	1	-	-	-	-
Financing Cash Flow	-3.99	-3.76	-3.85	-3.63	-2.21	0.22
Net Cash Flow	-0.51	-1.08	-2.88	0.06	2.03	2.76
Free Cash Flow	3.48	2.68	0.97	3.69	4.25	2.53
Free Cash Flow Growth	184.91%	177.74%	-73.85%	-13.07%	67.74%	-40.42%
Free Cash Flow Margin	10.02%	7.75%	3.07%	11.90%	20.51%	20.48%
Free Cash Flow Per Share	0.03	0.02	0.01	0.03	0.04	0.02
Cash Interest Paid	0.1	0.12	0.14	0.09	0.02	0.01
Cash Income Tax Paid	-	-0.11	-	-	-0.03	0.12
Levered Free Cash Flow	3.03	0.73	0.86	2.82	2.2	-2.02
Unlevered Free Cash Flow	3.72	1.51	1.5	3.47	2.71	-1.45
Change in Working Capital	-0.79	0.91	-0.58	-0.76	-0.01	3.18

Source: S&P Global Market Intelligence. Standard template. Financial Sources.