National World Plc (LON:NWOR)

National World Cash Flow Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 28, 2024	Dec 30, 2023	Dec 31, 2022	Jan 1, 2022	Dec 31, 2020
Net Income	3.6	2.7	5.2	5.3	-1.1
Depreciation & Amortization	2.8	1.7	1.5	2.7	-
Asset Writedown & Restructuring Costs	1.2	0.1	0.1	0.9	-
Stock-Based Compensation	0.5	0.2	-	-	-
Other Operating Activities	0.3	-0.3	-1	-0.8	0.8
Change in Accounts Receivable	-3.7	-0.7	1.6	0.2	0.1
Change in Accounts Payable	0.9	0.5	2.1	-0.1	0.1
Operating Cash Flow	5.5	4.4	9.5	8.2	-0.1
Operating Cash Flow Growth	25.00%	-53.68%	15.85%	-	-
Capital Expenditures	-0.1	-0.4	-0.4	-0.2	-
Cash Acquisitions	-0.4	-15.5	-2.6	-2.2	-
Sale (Purchase) of Intangibles	-2.4	-1.7	-0.2	-	-
Investment in Securities	-0.1	-	-1.1	-	-
Other Investing Activities	0.4	0.3	0.2	-4.7	-
Investing Cash Flow	-2.6	-17.3	-4.1	-7.1	-
Long-Term Debt Issued	-	-	-	12.6	8.4
Long-Term Debt Repaid	-0.6	-1.8	-1.1	-3.1	-
Net Debt Issued (Repaid)	-0.6	-1.8	-1.1	9.5	8.4
Common Dividends Paid	-2	-1.4	-	-	-
Other Financing Activities	-0.1	-0.2	-0.3	-0.3	-
Financing Cash Flow	-2.7	-3.4	-1.4	9.2	8.4
Net Cash Flow	0.2	-16.3	4	10.3	8.3
Free Cash Flow	5.4	4	9.1	8	-0.1
Free Cash Flow Growth	35.00%	-56.04%	13.75%	-	-
Free Cash Flow Margin	5.63%	4.54%	10.82%	9.30%	-
Free Cash Flow Per Share	0.02	0.01	0.03	0.04	-0.00
Cash Interest Paid	0.1	0.1	0.1	0.2	-
Levered Free Cash Flow	3.65	1.58	9.38	11.16	0.77
Unlevered Free Cash Flow	3.71	1.7	9.56	11.73	0.77
Change in Net Working Capital	2.4	3.1	-3.1	-3.6	-0.96

Source: S&P Global Market Intelligence. Standard template. Financial Sources.