Ebiquity PLC
LSE:EBQ
Cash Flow Statement
Cash Flow Statement
Ebiquity PLC
Jan-2004 | Jul-2004 | Jan-2005 | Jul-2005 | Jan-2006 | Jul-2006 | Jan-2007 | Apr-2007 | Oct-2007 | Apr-2008 | Oct-2008 | Apr-2009 | Oct-2009 | Apr-2010 | Oct-2010 | Apr-2011 | Oct-2011 | Apr-2012 | Oct-2012 | Apr-2013 | Oct-2013 | Apr-2014 | Oct-2014 | Apr-2015 | Oct-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
(1)
|
(0)
|
0
|
1
|
2
|
2
|
1
|
1
|
(2)
|
(1)
|
0
|
1
|
1
|
0
|
(2)
|
(2)
|
1
|
3
|
4
|
7
|
7
|
3
|
2
|
5
|
7
|
(7)
|
(3)
|
7
|
5
|
4
|
4
|
(3)
|
(9)
|
(5)
|
(3)
|
(4)
|
(3)
|
(6)
|
(6)
|
(7)
|
(4)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
1
|
1
|
1
|
0
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
3
|
3
|
3
|
4
|
4
|
3
|
4
|
4
|
4
|
2
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
4
|
5
|
5
|
5
|
5
|
5
|
7
|
8
|
|
Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
1
|
1
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
(1)
|
(1)
|
2
|
3
|
1
|
(0)
|
3
|
5
|
3
|
3
|
1
|
3
|
8
|
12
|
8
|
1
|
1
|
5
|
8
|
9
|
11
|
8
|
|
Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
0
|
1
|
2
|
2
|
2
|
2
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
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
|
|
Change in Working Capital |
1
|
0
|
(0)
|
(1)
|
(1)
|
(3)
|
(0)
|
0
|
2
|
1
|
1
|
(1)
|
(1)
|
1
|
(1)
|
(1)
|
(2)
|
(5)
|
(6)
|
(4)
|
(3)
|
(4)
|
(5)
|
(4)
|
(4)
|
5
|
(1)
|
(4)
|
(0)
|
(5)
|
(4)
|
(3)
|
(9)
|
(3)
|
6
|
1
|
(5)
|
1
|
(6)
|
(10)
|
(10)
|
|
Cash from Operating Activities |
0
N/A
|
1
+56%
|
1
+3%
|
1
+53%
|
2
+71%
|
1
-40%
|
1
+14%
|
2
+72%
|
3
+38%
|
2
-35%
|
1
-18%
|
1
-44%
|
2
+95%
|
2
+49%
|
(1)
N/A
|
0
N/A
|
3
+688%
|
1
-55%
|
1
+26%
|
5
+256%
|
7
+29%
|
5
-29%
|
4
-26%
|
5
+43%
|
6
+23%
|
4
-43%
|
5
+47%
|
10
+82%
|
11
+20%
|
5
-58%
|
6
+28%
|
5
-25%
|
(3)
N/A
|
4
N/A
|
9
+151%
|
3
-67%
|
2
-42%
|
9
+403%
|
3
-70%
|
1
-56%
|
2
+38%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(3)
|
(2)
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
|
Other Items |
0
|
(0)
|
(0)
|
0
|
(7)
|
(7)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(6)
|
(10)
|
(6)
|
(7)
|
(11)
|
(9)
|
(8)
|
(5)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(3)
|
(3)
|
(1)
|
25
|
24
|
(2)
|
(2)
|
(3)
|
(2)
|
(17)
|
(17)
|
0
|
|
Cash from Investing Activities |
(0)
N/A
|
(1)
-578%
|
(0)
+36%
|
(1)
-33%
|
(8)
-1 412%
|
(8)
+1%
|
(1)
+87%
|
(1)
-3%
|
(1)
+11%
|
(1)
-10%
|
(1)
-46%
|
(1)
+8%
|
(1)
+49%
|
(1)
+20%
|
(2)
-202%
|
(2)
-34%
|
(7)
-228%
|
(11)
-50%
|
(7)
+36%
|
(9)
-21%
|
(13)
-49%
|
(12)
+7%
|
(12)
-2%
|
(8)
+31%
|
(6)
+32%
|
(4)
+24%
|
(5)
-22%
|
(7)
-28%
|
(7)
-5%
|
(5)
+25%
|
(5)
+2%
|
(3)
+49%
|
23
N/A
|
21
-10%
|
(5)
N/A
|
(3)
+34%
|
(4)
-19%
|
(3)
+26%
|
(18)
-486%
|
(17)
+2%
|
(1)
+95%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
14
|
0
|
|
Net Issuance of Debt |
(0)
|
0
|
0
|
0
|
3
|
3
|
(0)
|
(2)
|
(2)
|
(1)
|
(0)
|
0
|
(1)
|
2
|
3
|
(0)
|
4
|
11
|
7
|
4
|
8
|
7
|
8
|
5
|
1
|
1
|
(1)
|
(3)
|
(3)
|
0
|
3
|
1
|
(21)
|
(21)
|
4
|
4
|
(2)
|
(3)
|
1
|
1
|
0
|
|
Cash Paid for Dividends |
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)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
|
Cash from Financing Activities |
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
7
N/A
|
7
-2%
|
(0)
N/A
|
(2)
-524%
|
(2)
-54%
|
(1)
+50%
|
0
N/A
|
0
+400%
|
(1)
N/A
|
2
N/A
|
3
+48%
|
(0)
N/A
|
6
N/A
|
13
+121%
|
7
-45%
|
4
-39%
|
8
+89%
|
7
-16%
|
7
+9%
|
5
-36%
|
(0)
N/A
|
(1)
-94%
|
(2)
-186%
|
(4)
-71%
|
(4)
-6%
|
0
N/A
|
3
+1 649%
|
0
-92%
|
(22)
N/A
|
(22)
-1%
|
4
N/A
|
3
-10%
|
(2)
N/A
|
(3)
-42%
|
15
N/A
|
15
+3%
|
0
-97%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
1
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
(1)
|
(0)
|
1
|
1
|
(1)
|
|
Net Change in Cash |
0
N/A
|
0
-90%
|
0
+800%
|
0
+81%
|
1
+127%
|
0
-67%
|
(0)
N/A
|
(1)
-2 900%
|
(1)
+12%
|
(0)
+23%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
4
+1 563%
|
0
-94%
|
(2)
N/A
|
1
N/A
|
3
+189%
|
2
-50%
|
1
-39%
|
2
+152%
|
(1)
N/A
|
(2)
-181%
|
1
N/A
|
(0)
N/A
|
(2)
-794%
|
(2)
-8%
|
(2)
-8%
|
(1)
+43%
|
(0)
+73%
|
4
N/A
|
2
-44%
|
(2)
N/A
|
2
N/A
|
8
+314%
|
3
-62%
|
(5)
N/A
|
2
N/A
|
0
-100%
|
(1)
N/A
|
1
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
0
N/A
|
0
+61%
|
0
-3%
|
0
+8%
|
1
+138%
|
0
-67%
|
0
-65%
|
1
+718%
|
2
+97%
|
1
-51%
|
0
-90%
|
(0)
N/A
|
1
N/A
|
2
+67%
|
(2)
N/A
|
(1)
+43%
|
1
N/A
|
0
-91%
|
1
+420%
|
4
+656%
|
5
+33%
|
2
-57%
|
(0)
N/A
|
2
N/A
|
4
+106%
|
2
-45%
|
3
+31%
|
7
+148%
|
9
+24%
|
3
-71%
|
4
+63%
|
3
-33%
|
(5)
N/A
|
0
N/A
|
6
+1 553%
|
2
-72%
|
0
-75%
|
8
+1 711%
|
2
-75%
|
1
-62%
|
1
+1%
|