Tekcapital plc (AIM:TEK)

Tekcapital Cash Flow Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Nov 30, 2021	Nov 30, 2020
Net Income	19.16	-15.69	-11.77	26.37	7.68
Depreciation & Amortization	0.04	0.09	0.08	0.45	0.01
Asset Writedown & Restructuring Costs	-	-	0.03	0.04	-
Loss (Gain) From Sale of Investments	-20.02	14.23	10.17	-	-
Stock-Based Compensation	0.08	0.08	0.16	0.11	0.04
Other Operating Activities	-1.08	-0.29	-0.86	0.08	0.1
Change in Accounts Receivable	0.47	-0.03	-0.37	-0.04	0.06
Change in Accounts Payable	0.03	0.3	-0.02	-0.01	-0.06
Change in Unearned Revenue	-0.19	0.04	0	0.01	0.04
Change in Other Net Operating Assets	-	-	-	-29.33	-8.81
Operating Cash Flow	-1.5	-1.26	-2.56	-2.33	-0.95
Capital Expenditures	-	-0.01	-0.01	-0	-0
Sale (Purchase) of Intangibles	-	-0.06	-	-	-
Investment in Securities	-1.82	-3.52	-2.67	-3.45	-1.35
Investing Cash Flow	-1.82	-3.59	-2.68	-3.46	-1.35
Issuance of Common Stock	3.8	5.18	2.43	9.42	2.63
Other Financing Activities	-0.27	-0.35	-0.13	-0.56	-0.26
Financing Cash Flow	3.53	4.83	2.3	8.85	2.37
Foreign Exchange Rate Adjustments	-0.04	0.01	0.26	-0.06	-0
Miscellaneous Cash Flow Adjustments	-	-0	-	-	-
Net Cash Flow	0.17	-0.01	-2.69	3.01	0.07
Free Cash Flow	-1.5	-1.27	-2.57	-2.33	-0.95
Free Cash Flow Margin	-7.10%	-	-	-8.03%	-9.78%
Free Cash Flow Per Share	-0.01	-0.01	-0.02	-0.02	-0.01
Cash Income Tax Paid	-	-	-	0	0
Levered Free Cash Flow	12.41	-9.38	-	16.9	4.9
Unlevered Free Cash Flow	12.41	-9.38	-	16.9	4.9
Change in Net Working Capital	-0.31	-0.32	-	0.04	-0.14

Updated Sep 25, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.