Cake Box Holdings PLC
LSE:CBOX
Cash Flow Statement
Cash Flow Statement
Cake Box Holdings PLC
Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||
Net Income |
4
|
4
|
4
|
4
|
4
|
6
|
8
|
6
|
5
|
6
|
|
Depreciation & Amortization |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
Other Non-Cash Items |
(0)
|
(0)
|
0
|
0
|
1
|
1
|
(0)
|
(1)
|
(0)
|
(0)
|
|
Cash Taxes Paid |
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Change in Working Capital |
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(1)
|
(0)
|
(0)
|
|
Cash from Operating Activities |
3
N/A
|
4
+26%
|
3
-16%
|
3
+4%
|
4
+23%
|
5
+9%
|
5
+13%
|
5
+1%
|
6
+17%
|
6
+3%
|
|
Investing Cash Flow | |||||||||||
Capital Expenditures |
(2)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
|
Other Items |
0
|
1
|
1
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
|
Cash from Investing Activities |
(2)
N/A
|
(2)
+12%
|
(1)
+68%
|
(1)
+1%
|
(1)
-19%
|
(1)
-21%
|
(1)
-37%
|
(2)
-76%
|
(2)
+4%
|
(1)
+47%
|
|
Financing Cash Flow | |||||||||||
Net Issuance of Debt |
1
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Cash Paid for Dividends |
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(4)
|
(2)
|
(3)
|
(3)
|
(3)
|
|
Other |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Cash from Financing Activities |
(1)
N/A
|
(1)
-141%
|
(2)
-56%
|
(1)
+63%
|
(2)
-168%
|
(4)
-67%
|
(3)
+25%
|
(3)
-28%
|
(4)
-4%
|
(4)
-6%
|
|
Change in Cash | |||||||||||
Net Change in Cash |
1
N/A
|
1
+43%
|
1
-28%
|
2
+256%
|
1
-31%
|
0
-84%
|
1
+529%
|
(0)
N/A
|
1
N/A
|
2
+114%
|
|
Free Cash Flow | |||||||||||
Free Cash Flow |
1
N/A
|
1
+38%
|
2
+49%
|
3
+39%
|
4
+24%
|
4
+0%
|
4
+15%
|
4
-14%
|
4
+20%
|
5
+25%
|