GYM Group PLC
LSE:GYM
Cash Flow Statement
Cash Flow Statement
GYM Group PLC
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 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||
Net Income |
(3)
|
(0)
|
8
|
10
|
10
|
13
|
19
|
22
|
6
|
(25)
|
(47)
|
(57)
|
(44)
|
(24)
|
(19)
|
(17)
|
(8)
|
|
Depreciation & Amortization |
13
|
14
|
14
|
14
|
16
|
26
|
36
|
41
|
45
|
48
|
49
|
49
|
53
|
58
|
59
|
58
|
58
|
|
Other Non-Cash Items |
1
|
1
|
(0)
|
(0)
|
1
|
2
|
1
|
2
|
22
|
20
|
15
|
26
|
24
|
25
|
25
|
26
|
25
|
|
Cash Taxes Paid |
0
|
0
|
0
|
0
|
1
|
3
|
2
|
2
|
4
|
2
|
(2)
|
0
|
0
|
(0)
|
(1)
|
(0)
|
0
|
|
Cash Interest Paid |
4
|
(1)
|
1
|
1
|
1
|
5
|
10
|
12
|
15
|
11
|
14
|
19
|
16
|
16
|
16
|
18
|
20
|
|
Change in Working Capital |
0
|
3
|
4
|
3
|
1
|
(0)
|
1
|
(2)
|
(3)
|
0
|
(1)
|
3
|
7
|
(0)
|
0
|
11
|
5
|
|
Cash from Operating Activities |
11
N/A
|
19
+69%
|
26
+37%
|
27
+2%
|
28
+5%
|
40
+44%
|
58
+43%
|
64
+10%
|
71
+11%
|
42
-40%
|
15
-64%
|
21
+37%
|
39
+86%
|
58
+50%
|
65
+12%
|
78
+19%
|
80
+2%
|
|
Investing Cash Flow | ||||||||||||||||||
Capital Expenditures |
(28)
|
(26)
|
(24)
|
(28)
|
(37)
|
(47)
|
(47)
|
(42)
|
(39)
|
(43)
|
(29)
|
(17)
|
(26)
|
(33)
|
(44)
|
(39)
|
(24)
|
|
Other Items |
0
|
0
|
0
|
0
|
(22)
|
(22)
|
(19)
|
(21)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
(5)
|
(5)
|
1
|
0
|
|
Cash from Investing Activities |
(28)
N/A
|
(26)
+8%
|
(24)
+7%
|
(28)
-16%
|
(59)
-113%
|
(69)
-18%
|
(66)
+4%
|
(63)
+5%
|
(41)
+34%
|
(43)
-6%
|
(30)
+30%
|
(17)
+45%
|
(26)
-54%
|
(39)
-50%
|
(49)
-26%
|
(39)
+20%
|
(23)
+40%
|
|
Financing Cash Flow | ||||||||||||||||||
Net Issuance of Common Stock |
90
|
90
|
0
|
0
|
0
|
24
|
24
|
0
|
0
|
41
|
41
|
0
|
31
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
(50)
|
(49)
|
0
|
0
|
28
|
28
|
0
|
(4)
|
(12)
|
(23)
|
(9)
|
14
|
(24)
|
(32)
|
(2)
|
(23)
|
(39)
|
|
Cash Paid for Dividends |
0
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other |
(26)
|
(30)
|
0
|
0
|
(0)
|
(5)
|
(11)
|
(13)
|
(16)
|
(14)
|
(16)
|
(19)
|
(17)
|
(18)
|
(16)
|
(18)
|
(21)
|
|
Cash from Financing Activities |
14
N/A
|
11
-19%
|
(0)
N/A
|
(1)
-299%
|
26
N/A
|
45
+72%
|
11
-75%
|
(19)
N/A
|
(30)
-58%
|
4
N/A
|
16
+293%
|
(5)
N/A
|
(10)
-90%
|
(19)
-96%
|
(19)
+1%
|
(41)
-119%
|
(60)
-47%
|
|
Change in Cash | ||||||||||||||||||
Net Change in Cash |
(3)
N/A
|
5
N/A
|
2
-57%
|
(2)
N/A
|
(4)
-109%
|
17
N/A
|
3
-84%
|
(18)
N/A
|
(0)
+98%
|
3
N/A
|
1
-63%
|
(1)
N/A
|
4
N/A
|
1
-75%
|
(2)
N/A
|
(2)
+5%
|
(4)
-117%
|
|
Free Cash Flow | ||||||||||||||||||
Free Cash Flow |
(17)
N/A
|
(7)
+60%
|
2
N/A
|
(1)
N/A
|
(9)
-970%
|
(7)
+25%
|
10
N/A
|
22
+110%
|
31
+44%
|
(0)
N/A
|
(14)
-2 773%
|
4
N/A
|
13
+213%
|
25
+90%
|
22
-14%
|
39
+77%
|
56
+45%
|