Stanley Gibbons Group PLC
LSE:SGI
Cash Flow Statement
Cash Flow Statement
Stanley Gibbons Group PLC
| Dec-2002 | Jun-2003 | Dec-2003 | Jun-2004 | Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Mar-2014 | Sep-2014 | Mar-2015 | Sep-2015 | Mar-2016 | Sep-2016 | Mar-2017 | Sep-2017 | Mar-2018 | Sep-2018 | Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Net Income |
1
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
2
|
5
|
2
|
(0)
|
(27)
|
(35)
|
(30)
|
(26)
|
(12)
|
(11)
|
(4)
|
(2)
|
(1)
|
(3)
|
(3)
|
(1)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
1
|
(2)
|
(2)
|
20
|
20
|
12
|
11
|
(1)
|
0
|
0
|
(0)
|
(0)
|
1
|
1
|
0
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
(0)
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Change in Working Capital |
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(3)
|
(5)
|
(4)
|
(4)
|
(5)
|
(4)
|
(0)
|
(1)
|
(3)
|
(3)
|
(2)
|
(6)
|
(5)
|
1
|
(8)
|
(22)
|
(10)
|
(4)
|
(1)
|
1
|
8
|
13
|
9
|
8
|
(1)
|
(1)
|
(1)
|
1
|
1
|
(7)
|
|
| Cash from Operating Activities |
1
N/A
|
1
+32%
|
1
+12%
|
1
-42%
|
1
+16%
|
1
+16%
|
1
+21%
|
3
+95%
|
1
-48%
|
(1)
N/A
|
1
N/A
|
1
-24%
|
(1)
N/A
|
1
N/A
|
4
+513%
|
4
-5%
|
2
-54%
|
2
+3%
|
4
+96%
|
(1)
N/A
|
0
N/A
|
6
+1 432%
|
(4)
N/A
|
(15)
-242%
|
(8)
+46%
|
(4)
+53%
|
(6)
-63%
|
(13)
-109%
|
(8)
+35%
|
(1)
+87%
|
(3)
-136%
|
(2)
+21%
|
(4)
-87%
|
(1)
+64%
|
(1)
+24%
|
(0)
+74%
|
(1)
-115%
|
(7)
-1 033%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(4)
|
(4)
|
(5)
|
(3)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
|
| Other Items |
(0)
|
(0)
|
0
|
0
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
(29)
|
(29)
|
(5)
|
(4)
|
2
|
2
|
3
|
2
|
3
|
1
|
0
|
0
|
0
|
0
|
0
|
(3)
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
+20%
|
(0)
+59%
|
(0)
+8%
|
2
N/A
|
2
-1%
|
(0)
N/A
|
(0)
+60%
|
(0)
N/A
|
(0)
-25%
|
(0)
+80%
|
0
N/A
|
(0)
N/A
|
(0)
-214%
|
(0)
-77%
|
(1)
-226%
|
(2)
-87%
|
(2)
+34%
|
(1)
+63%
|
(1)
-4%
|
(1)
-51%
|
(1)
-4%
|
(31)
-3 240%
|
(33)
-5%
|
(10)
+71%
|
(8)
+15%
|
(2)
+79%
|
1
N/A
|
2
+121%
|
1
-42%
|
3
+112%
|
1
-53%
|
(0)
N/A
|
(0)
-190%
|
(0)
-124%
|
(1)
-53%
|
(0)
+29%
|
(3)
-519%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(0)
|
(0)
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
6
|
39
|
0
|
1
|
1
|
0
|
12
|
12
|
0
|
6
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
10
|
10
|
(1)
|
(2)
|
(1)
|
(1)
|
2
|
3
|
2
|
2
|
2
|
1
|
1
|
8
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(0)
N/A
|
(0)
+20%
|
(0)
+42%
|
(1)
-1 229%
|
(3)
-218%
|
(2)
+19%
|
(1)
+77%
|
(1)
-16%
|
(1)
-22%
|
(1)
-27%
|
(1)
-8%
|
(1)
-6%
|
(1)
-2%
|
(1)
N/A
|
(1)
-4%
|
(1)
-6%
|
(1)
+50%
|
(1)
-22%
|
(2)
-106%
|
(2)
-6%
|
4
N/A
|
4
+5%
|
38
+808%
|
37
-3%
|
7
-82%
|
8
+15%
|
(2)
N/A
|
10
N/A
|
12
+11%
|
(1)
N/A
|
10
N/A
|
11
+9%
|
2
-86%
|
2
+36%
|
2
-14%
|
1
-37%
|
1
-43%
|
8
+1 200%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
0
N/A
|
1
+108%
|
1
+49%
|
(0)
N/A
|
0
N/A
|
1
+1 700%
|
1
-8%
|
2
+185%
|
1
-73%
|
(2)
N/A
|
(0)
+96%
|
(0)
-414%
|
(2)
-589%
|
(1)
+72%
|
3
N/A
|
1
-46%
|
(1)
N/A
|
(1)
+59%
|
1
N/A
|
(3)
N/A
|
4
N/A
|
10
+171%
|
3
-71%
|
(10)
N/A
|
(11)
-3%
|
(4)
+62%
|
(10)
-148%
|
(1)
+86%
|
5
N/A
|
(1)
N/A
|
10
N/A
|
10
+0%
|
(2)
N/A
|
1
N/A
|
0
-36%
|
0
-28%
|
(0)
N/A
|
(1)
-188%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
1
N/A
|
1
+54%
|
1
+16%
|
1
-46%
|
1
+16%
|
1
+16%
|
1
+32%
|
2
+105%
|
1
-53%
|
(1)
N/A
|
1
N/A
|
1
-25%
|
(1)
N/A
|
0
N/A
|
4
+745%
|
3
-29%
|
0
-89%
|
1
+287%
|
3
+159%
|
(1)
N/A
|
(0)
+93%
|
6
N/A
|
(6)
N/A
|
(18)
-187%
|
(12)
+34%
|
(8)
+32%
|
(9)
-14%
|
(14)
-49%
|
(9)
+38%
|
(1)
+83%
|
(3)
-83%
|
(2)
+21%
|
(4)
-90%
|
(2)
+59%
|
(2)
-7%
|
(1)
+33%
|
(1)
+11%
|
(7)
-565%
|
|