S4 Capital PLC
LSE:SFOR
Cash Flow Statement
Cash Flow Statement
S4 Capital PLC
Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||
Net Income |
(16)
|
(56)
|
(122)
|
(160)
|
(97)
|
(14)
|
|
Depreciation & Amortization |
46
|
56
|
67
|
84
|
87
|
78
|
|
Other Non-Cash Items |
56
|
101
|
122
|
177
|
152
|
(52)
|
|
Cash Taxes Paid |
17
|
19
|
19
|
19
|
22
|
21
|
|
Cash Interest Paid |
2
|
6
|
10
|
14
|
19
|
27
|
|
Change in Working Capital |
(48)
|
(47)
|
(35)
|
(23)
|
(29)
|
(22)
|
|
Cash from Operating Activities |
38
N/A
|
55
+43%
|
32
-41%
|
78
+143%
|
113
+44%
|
(11)
N/A
|
|
Investing Cash Flow | |||||||
Capital Expenditures |
(8)
|
(15)
|
(21)
|
(18)
|
(12)
|
(8)
|
|
Other Items |
(133)
|
(92)
|
(134)
|
(122)
|
(30)
|
(5)
|
|
Cash from Investing Activities |
(140)
N/A
|
(107)
+24%
|
(155)
-46%
|
(140)
+10%
|
(42)
+70%
|
(13)
+68%
|
|
Financing Cash Flow | |||||||
Net Issuance of Common Stock |
113
|
1
|
1
|
0
|
0
|
0
|
|
Net Issuance of Debt |
(12)
|
(122)
|
(124)
|
(18)
|
(20)
|
(17)
|
|
Other |
36
|
329
|
300
|
(14)
|
(19)
|
(27)
|
|
Cash from Financing Activities |
138
N/A
|
208
+51%
|
177
-15%
|
(32)
N/A
|
(39)
-20%
|
(43)
-10%
|
|
Change in Cash | |||||||
Effect of Foreign Exchange Rates |
(1)
|
1
|
15
|
18
|
(7)
|
(11)
|
|
Net Change in Cash |
35
N/A
|
157
+354%
|
69
-56%
|
(76)
N/A
|
25
N/A
|
(78)
N/A
|
|
Free Cash Flow | |||||||
Free Cash Flow |
31
N/A
|
40
+30%
|
11
-73%
|
60
+453%
|
101
+67%
|
(19)
N/A
|