Pensionbee Group PLC
LSE:PBEE
Cash Flow Statement
Cash Flow Statement
Pensionbee Group PLC
| Sep-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||
| Net Income |
(14)
|
(25)
|
(29)
|
(22)
|
(14)
|
(11)
|
(5)
|
(3)
|
(5)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
4
|
5
|
2
|
2
|
2
|
2
|
3
|
4
|
|
| Other Non-Cash Items |
2
|
5
|
4
|
2
|
2
|
2
|
2
|
3
|
5
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
0
|
(0)
|
(0)
|
(1)
|
(2)
|
(1)
|
(0)
|
4
|
4
|
|
| Cash from Operating Activities |
(11)
N/A
|
(20)
-75%
|
(25)
-25%
|
(22)
+12%
|
(15)
+33%
|
(9)
+39%
|
(3)
+69%
|
4
N/A
|
5
+18%
|
|
| Investing Cash Flow | ||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
|
| Other Items |
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
+32%
|
(0)
-211%
|
(0)
-58%
|
(0)
+38%
|
(0)
+58%
|
(0)
-221%
|
(0)
-25%
|
(1)
-63%
|
|
| Financing Cash Flow | ||||||||||
| Net Issuance of Common Stock |
0
|
60
|
60
|
0
|
0
|
0
|
0
|
20
|
0
|
|
| Net Issuance of Debt |
(1)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other |
0
|
(2)
|
0
|
(0)
|
0
|
(0)
|
0
|
(1)
|
0
|
|
| Cash from Financing Activities |
7
N/A
|
56
+757%
|
(1)
N/A
|
(0)
+86%
|
(0)
-60%
|
(0)
+23%
|
(0)
-4%
|
19
N/A
|
19
+0%
|
|
| Change in Cash | ||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
| Net Change in Cash |
(5)
N/A
|
37
N/A
|
(26)
N/A
|
(22)
+14%
|
(15)
+33%
|
(9)
+39%
|
(3)
+64%
|
23
N/A
|
23
+2%
|
|
| Free Cash Flow | ||||||||||
| Free Cash Flow |
(11)
N/A
|
(20)
-74%
|
(25)
-26%
|
(22)
+11%
|
(15)
+33%
|
(9)
+39%
|
(3)
+65%
|
4
N/A
|
4
+13%
|
|