Vox Valor Capital Limited (LON:VOX)

Vox Valor Capital Cash Flow Statement

Financials in millions GBP. Fiscal year is June - May.

Operating Activities

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	May 31, 2026	May 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022
Net Income	-1.06	-1.21	-1.05	-0.19	-3.15
Depreciation & Amortization	0	0.02	0.03	0.04	0.06
Other Operating Activities	0.86	0.7	0.45	-0.26	0
Change in Accounts Receivable	0.13	-0.49	-0.74	1.63	-1.19
Change in Inventory	-	-	-	-	0
Change in Accounts Payable	0.46	1.18	0.87	-2.29	0.94
Change in Other Net Operating Assets	-0.12	0.08	0.08	0.01	3.28
Operating Cash Flow	0.27	0.27	-0.36	-1.05	-0.05
Operating Cash Flow Growth	0.48%	-	-	-	-

Investing Activities

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	May 31, 2026	May 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022
Capital Expenditures	-	-	-	-	-0
Cash Acquisitions	-	-	-	-	-0.29
Sale (Purchase) of Intangibles	-	-0.01	-0.02	-0.02	-0.02
Investing Cash Flow	-	-0.01	-0.02	-0.02	-0.31

Financing Activities

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	May 31, 2026	May 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022
Long-Term Debt Issued	-	-	-	0.5	0.63
Total Debt Issued	-	-	-	0.5	0.63
Long-Term Debt Repaid	-	-	-0.03	-0.02	-0.07
Total Debt Repaid	-	-0.02	-0.03	-0.02	-0.07
Net Debt Issued (Repaid)	-	-0.02	-0.03	0.47	0.55
Issuance of Common Stock	-	0.05	-	-	-
Other Financing Activities	-0.32	-0	-0	-0	-0.01
Financing Cash Flow	-0.32	0.03	-0.03	0.47	0.55

Net Cash Flow

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	May 31, 2026	May 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022
Foreign Exchange Rate Adjustments	0.02	-0.36	0.28	-0.17	-0.03
Miscellaneous Cash Flow Adjustments	-	-	-0	-	-
Net Cash Flow	-0.03	-0.06	-0.13	-0.77	0.16

Free Cash Flow

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	May 31, 2026	May 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022
Free Cash Flow	0.27	0.27	-0.36	-1.05	-0.05
Free Cash Flow Growth	0.48%	-	-	-	-
Free Cash Flow Margin	3.27%	2.44%	-3.02%	-18.91%	-0.37%
Levered Free Cash Flow	-0.15	-	-0.27	-1	-0.17
Unlevered Free Cash Flow	0.37	-	0.15	-0.67	0.18

Additional Metrics

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	May 31, 2026	May 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022
Cash Interest Paid	0.32	0	0	0	0.01
Change in Working Capital	0.47	0.76	0.21	-0.65	3.03

Data Source: S&P Global Market Intelligence Last updated: Sep 29, 2026

Financial data is provided by S&P Global Market Intelligence and updates within hours after each earnings release, which is every three months for this company.

Update frequency:

Quarterly

Last checked:

Oct 15, 2026

Data Sources Report a data error