Ten Lifestyle Group Plc (AIM:TENG)
London
· Delayed Price · Currency is GBP · Price in GBX 60.65
-0.10 (-0.16%)
May 13, 2025, 9:54 AM GMT+1
Ten Lifestyle Group 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 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Feb '25 Feb 28, 2025 | 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 | 2015 - 2019 |
| Net Income | 2.08 | 1.02 | 4.55 | -4.32 | -5.77 | -6.9 | Upgrade
|
| Depreciation & Amortization | 3.35 | 3.33 | 2.92 | 2.71 | 3.19 | 4.4 | Upgrade
|
| Other Amortization | 5.77 | 5.77 | 5.29 | 4.61 | 3.96 | 3.38 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | - | - | 0.52 | - | - | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | - | 0.45 | 0.41 | Upgrade
|
| Loss (Gain) on Equity Investments | - | - | - | - | - | 1.53 | Upgrade
|
| Stock-Based Compensation | 0.75 | 0.86 | 0.63 | 0.54 | 1.63 | - | Upgrade
|
| Other Operating Activities | -0.01 | -0.12 | -3.15 | 0.19 | -0.69 | 1.31 | Upgrade
|
| Change in Accounts Receivable | -0.46 | -0.8 | -1.22 | -2.01 | 1.23 | 4.13 | Upgrade
|
| Change in Inventory | 0.17 | 0.46 | -0.39 | -0.02 | -0.03 | -0.01 | Upgrade
|
| Change in Accounts Payable | -2.36 | -0.63 | 2.11 | 2.02 | -0.43 | -1.19 | Upgrade
|
| Operating Cash Flow | 9.29 | 9.89 | 10.72 | 4.25 | 3.53 | 7.05 | Upgrade
|
| Operating Cash Flow Growth | -10.56% | -7.74% | 152.51% | 20.36% | -49.94% | - | Upgrade
|
| Capital Expenditures | -0.58 | -0.29 | -0.53 | -0.87 | -0.18 | -0.22 | Upgrade
|
| Sale (Purchase) of Intangibles | -6.21 | -6.73 | -7.28 | -6.45 | -5.39 | -5.31 | Upgrade
|
| Other Investing Activities | 0.02 | 0.01 | 0.01 | 0 | 0 | 0 | Upgrade
|
| Investing Cash Flow | -6.76 | -7.01 | -7.81 | -7.32 | -5.57 | -5.52 | Upgrade
|
| Long-Term Debt Issued | - | 1.08 | 1.19 | 3.44 | - | 1 | Upgrade
|
| Total Debt Issued | -0.19 | 1.08 | 1.19 | 3.44 | - | 1 | Upgrade
|
| Long-Term Debt Repaid | - | -3.1 | -2.54 | -2.43 | -2.6 | -3.16 | Upgrade
|
| Total Debt Repaid | -3.9 | -3.1 | -2.54 | -2.43 | -2.6 | -3.16 | Upgrade
|
| Net Debt Issued (Repaid) | -4.09 | -2.03 | -1.35 | 1.01 | -2.6 | -2.16 | Upgrade
|
| Issuance of Common Stock | 5.81 | 1.12 | 0.72 | 1.81 | 0.89 | - | Upgrade
|
| Repurchase of Common Stock | - | - | - | - | - | -0.05 | Upgrade
|
| Other Financing Activities | -1.23 | -1.09 | -0.54 | -0.26 | -0.3 | -0.44 | Upgrade
|
| Financing Cash Flow | 0.49 | -2 | -1.17 | 2.57 | -2.01 | -2.65 | Upgrade
|
| Foreign Exchange Rate Adjustments | 0.23 | 0.16 | -0.09 | 0.43 | -0.24 | -0.26 | Upgrade
|
| Net Cash Flow | 3.25 | 1.04 | 1.65 | -0.08 | -4.3 | -1.38 | Upgrade
|
| Free Cash Flow | 8.72 | 9.6 | 10.19 | 3.38 | 3.35 | 6.83 | Upgrade
|
| Free Cash Flow Growth | -12.90% | -5.82% | 201.51% | 0.87% | -50.94% | - | Upgrade
|
| Free Cash Flow Margin | 12.81% | 14.27% | 15.28% | 6.94% | 9.55% | 14.73% | Upgrade
|
| Free Cash Flow Per Share | 0.09 | 0.11 | 0.12 | 0.04 | 0.04 | 0.09 | Upgrade
|
| Cash Interest Paid | 1.12 | 0.99 | 0.66 | 0.26 | 0.3 | 0.45 | Upgrade
|
| Cash Income Tax Paid | 0.77 | 1.18 | 0.83 | 0.62 | 0.47 | 0.15 | Upgrade
|
| Levered Free Cash Flow | 2.14 | 2.09 | 3.34 | -0.96 | 0.65 | 3.69 | Upgrade
|
| Unlevered Free Cash Flow | 2.74 | 2.74 | 3.75 | -0.8 | 0.84 | 3.97 | Upgrade
|
| Change in Net Working Capital | 2.13 | 1.51 | -1.61 | -1.01 | -0.76 | -3.28 | Upgrade
|
Updated Dec 3, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.