Brand Architekts Group PLC
LSE:BAR
Cash Flow Statement
Cash Flow Statement
Brand Architekts Group PLC
| Jun-2004 | Dec-2004 | Jun-2005 | Jan-2006 | Jun-2006 | Jan-2007 | Jun-2007 | Jan-2008 | Jun-2008 | Jan-2009 | Jun-2009 | Jan-2010 | Jun-2010 | Jan-2011 | Jun-2011 | Jan-2012 | Jun-2012 | Jan-2013 | Jun-2013 | Jan-2014 | Jun-2014 | Jan-2015 | Jun-2015 | Jan-2016 | Jun-2016 | Jan-2017 | Jun-2017 | Jan-2018 | Jun-2018 | Jan-2019 | Jun-2019 | Jan-2020 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Income |
2
|
2
|
(0)
|
(2)
|
(0)
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
(0)
|
(1)
|
(0)
|
0
|
0
|
1
|
2
|
2
|
3
|
3
|
4
|
5
|
2
|
4
|
10
|
2
|
(4)
|
(2)
|
(4)
|
(4)
|
(4)
|
(7)
|
(6)
|
(1)
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
2
|
2
|
0
|
1
|
1
|
1
|
1
|
|
| Other Non-Cash Items |
0
|
0
|
1
|
1
|
1
|
1
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(9)
|
(9)
|
0
|
0
|
0
|
1
|
1
|
3
|
3
|
(0)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(2)
|
(1)
|
0
|
1
|
1
|
(2)
|
1
|
(0)
|
(0)
|
(1)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(0)
|
(1)
|
(0)
|
1
|
(0)
|
1
|
0
|
(2)
|
(1)
|
(3)
|
(1)
|
(2)
|
(7)
|
1
|
1
|
(11)
|
(3)
|
5
|
1
|
0
|
(3)
|
(5)
|
(1)
|
1
|
(0)
|
|
| Cash from Operating Activities |
1
N/A
|
2
+39%
|
2
+18%
|
2
-12%
|
2
+26%
|
1
-55%
|
3
+190%
|
2
-38%
|
2
+12%
|
1
-36%
|
1
-4%
|
2
+77%
|
1
-71%
|
2
+145%
|
2
+23%
|
1
-52%
|
3
+170%
|
(0)
N/A
|
(0)
-500%
|
2
N/A
|
1
-18%
|
3
+130%
|
2
-19%
|
1
-48%
|
3
+106%
|
2
-29%
|
4
+114%
|
3
-16%
|
(0)
N/A
|
5
N/A
|
6
+20%
|
(9)
N/A
|
(8)
+10%
|
2
N/A
|
1
-45%
|
(1)
N/A
|
(6)
-364%
|
(8)
-31%
|
(3)
+57%
|
(0)
+85%
|
(1)
-69%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(2)
|
(5)
|
(5)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
(9)
|
(2)
|
(2)
|
1
|
1
|
33
|
34
|
2
|
0
|
0
|
(0)
|
0
|
0
|
(1)
|
(1)
|
|
| Cash from Investing Activities |
(1)
N/A
|
(1)
-77%
|
(1)
+2%
|
(1)
+45%
|
(1)
-29%
|
(1)
+23%
|
(1)
-25%
|
1
N/A
|
1
-24%
|
(2)
N/A
|
(2)
+17%
|
(1)
+24%
|
(1)
+18%
|
(1)
-23%
|
(2)
-38%
|
(2)
-2%
|
(1)
+23%
|
(1)
+30%
|
(1)
+13%
|
(0)
+54%
|
(1)
-83%
|
(1)
-114%
|
(3)
-89%
|
(3)
-3%
|
(1)
+58%
|
(10)
-770%
|
(11)
-6%
|
(4)
+64%
|
(7)
-84%
|
(4)
+40%
|
(1)
+85%
|
32
N/A
|
34
+7%
|
2
-95%
|
(0)
N/A
|
(1)
-49%
|
(1)
-36%
|
(1)
+28%
|
(0)
+87%
|
(1)
-786%
|
(1)
+1%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(0)
|
(1)
|
(0)
|
(0)
|
(2)
|
0
|
(0)
|
(3)
|
(3)
|
(0)
|
0
|
(0)
|
1
|
1
|
3
|
2
|
(1)
|
1
|
2
|
(1)
|
(1)
|
(1)
|
(0)
|
2
|
(0)
|
0
|
3
|
1
|
5
|
1
|
(5)
|
(4)
|
(4)
|
(5)
|
(3)
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
|
| Cash Paid for Dividends |
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(1)
N/A
|
(1)
-49%
|
(1)
+35%
|
(1)
+2%
|
(2)
-116%
|
0
N/A
|
(0)
N/A
|
(3)
-525%
|
(3)
-5%
|
(1)
+65%
|
(1)
+39%
|
(1)
-8%
|
0
N/A
|
0
+23%
|
2
+584%
|
1
-47%
|
(2)
N/A
|
1
N/A
|
1
+82%
|
(1)
N/A
|
(1)
-24%
|
(1)
-26%
|
(0)
+95%
|
2
N/A
|
(1)
N/A
|
8
N/A
|
10
+23%
|
0
-98%
|
4
+1 721%
|
0
-94%
|
(6)
N/A
|
(5)
+25%
|
(5)
-9%
|
(5)
+2%
|
(3)
+36%
|
0
N/A
|
(1)
N/A
|
(1)
+2%
|
0
N/A
|
0
+71%
|
0
-9%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(0)
N/A
|
(1)
-150%
|
0
N/A
|
0
+1 000%
|
(0)
N/A
|
1
N/A
|
2
+221%
|
0
-99%
|
(0)
N/A
|
(2)
-1 470%
|
(1)
+43%
|
0
N/A
|
(0)
N/A
|
1
N/A
|
3
+240%
|
0
-83%
|
(0)
N/A
|
(0)
-33%
|
0
N/A
|
0
+35%
|
(1)
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
1
+55%
|
(0)
N/A
|
3
N/A
|
(0)
N/A
|
(3)
-675%
|
1
N/A
|
(1)
N/A
|
18
N/A
|
21
+14%
|
(1)
N/A
|
(2)
-128%
|
(2)
+22%
|
(8)
-340%
|
(9)
-20%
|
(3)
+66%
|
(1)
+72%
|
(1)
-39%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
1
N/A
|
1
+2%
|
1
+52%
|
1
+31%
|
2
+26%
|
0
-77%
|
2
+538%
|
1
-71%
|
1
-5%
|
(1)
N/A
|
(0)
+60%
|
1
N/A
|
(0)
N/A
|
1
N/A
|
0
-23%
|
(1)
N/A
|
1
N/A
|
(1)
N/A
|
(1)
+10%
|
1
N/A
|
0
-65%
|
1
+353%
|
(0)
N/A
|
(2)
-359%
|
1
N/A
|
1
-22%
|
2
+140%
|
1
-51%
|
(6)
N/A
|
0
N/A
|
5
+1 824%
|
(10)
N/A
|
(8)
+20%
|
2
N/A
|
1
-58%
|
(2)
N/A
|
(6)
-241%
|
(8)
-26%
|
(3)
+57%
|
(1)
+84%
|
(1)
-62%
|
|