Tern Plc (AIM:TERN)

Tern Plc Cash Flow Statement

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

Fiscal Year	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Net Income	-12.61	-10.45	4.58	0.8	-0.78
Other Amortization	0.02	-	-	-	-
Loss (Gain) From Sale of Assets	-0.03	-0.01	0.2	-	-
Loss (Gain) From Sale of Investments	11.05	8.42	-6.24	-1.99	-0.29
Stock-Based Compensation	0.01	0.08	0.03	0.11	0.02
Other Operating Activities	0.04	-0.05	-0.18	-0.2	-0.07
Change in Accounts Receivable	0.15	-0.03	0.04	-0.05	-0.1
Change in Accounts Payable	-0	-0.02	0.05	0.14	-0.11
Operating Cash Flow	-1.37	-2.06	-1.54	-1.19	-1.34
Investment in Securities	0.15	-1.63	-2.5	-1.86	-2.5
Other Investing Activities	0.15	-0.14	0.06	0	0
Investing Cash Flow	0.31	-1.77	-2.45	-1.86	-2.49
Short-Term Debt Issued	0.5	-	-	-	-
Total Debt Issued	0.5	-	-	-	-
Short-Term Debt Repaid	-0.07	-	-	-	-
Total Debt Repaid	-0.07	-	-	-	-
Net Debt Issued (Repaid)	0.43	-	-	-	-
Issuance of Common Stock	-	3.12	4.04	4.5	3.25
Other Financing Activities	-	-0.32	-0.23	-0.33	-0.33
Financing Cash Flow	0.43	2.8	3.81	4.17	2.92
Net Cash Flow	-0.63	-1.03	-0.17	1.12	-0.91
Levered Free Cash Flow	-0.63	-1.25	-0.86	-0.71	-0.63
Unlevered Free Cash Flow	-0.64	-1.25	-0.86	-0.71	-0.63
Change in Net Working Capital	-0.4	0.19	-0.12	-0.06	0.04

Updated Sep 5, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.