Cel AI Cash Flow Statement

Financials in millions GBP. Fiscal year is September - August.

Millions GBP. Fiscal year is Sep - Aug.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2019
Period Ending	Aug '24 Aug 31, 2024	Aug '24 Aug 31, 2024	Aug '23 Aug 31, 2023	Aug '22 Aug 31, 2022	Aug '21 Aug 31, 2021	Aug '20 Aug 31, 2020	2019
Net Income	-1.83	-1.83	-3.31	-5.99	-3.33	-0.33	Upgrade
Loss (Gain) From Sale of Assets	-0	-0	-	-	-	-	Upgrade
Stock-Based Compensation	0.05	0.05	0.15	0.27	0.91	-	Upgrade
Other Operating Activities	0.64	0.64	0.55	-0	-0	-0	Upgrade
Change in Accounts Receivable	-	-	-	0.2	-0.28	-0.01	Upgrade
Change in Inventory	-0.01	-0.01	-0.08	-0.45	-0.06	-	Upgrade
Change in Accounts Payable	0.04	0.04	0.06	-	0.02	0.16	Upgrade
Operating Cash Flow	-1.1	-1.1	-2.63	-5.97	-2.75	-0.19	Upgrade
Divestitures	-0	-0	-	-	-	-	Upgrade
Sale (Purchase) of Intangibles	-0.4	-0.4	-	-	-	-	Upgrade
Investment in Securities	-0.08	-0.08	-	-	-	-	Upgrade
Other Investing Activities	0.02	0.02	0.02	0	0	0	Upgrade
Investing Cash Flow	-0.46	-0.46	0.02	0	0	0	Upgrade
Issuance of Common Stock	-	-	-	0.03	14.16	0.19	Upgrade
Other Financing Activities	-	-	-	-	-1.1	-	Upgrade
Financing Cash Flow	-	-	-	0.03	13.06	0.19	Upgrade
Miscellaneous Cash Flow Adjustments	-	-	-	0	-	-	Upgrade
Net Cash Flow	-1.56	-1.56	-2.6	-5.95	10.31	0	Upgrade
Free Cash Flow	-1.1	-1.1	-2.63	-5.97	-2.75	-0.19	Upgrade
Free Cash Flow Margin	-6136.41%	-6136.41%	-3905.73%	-20663.72%	-	-	Upgrade
Free Cash Flow Per Share	-0.00	-0.00	-0.00	-0.01	-0.01	-0.01	Upgrade
Levered Free Cash Flow	-0.83	-0.83	-1.95	-3.73	-1.49	-0.05	Upgrade
Unlevered Free Cash Flow	-0.83	-0.83	-1.95	-3.73	-1.49	-0.05	Upgrade
Change in Net Working Capital	-0.62	-0.62	0.01	0.25	0.32	-0.14	Upgrade

Source: S&P Capital IQ. Standard template. Financial Sources.