Team17 Group PLC
LSE:TM17
Cash Flow Statement
Cash Flow Statement
Team17 Group PLC
Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Sep-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||
Net Income |
9
|
19
|
19
|
22
|
26
|
27
|
19
|
29
|
26
|
29
|
26
|
(1)
|
|
Depreciation & Amortization |
6
|
7
|
5
|
4
|
6
|
9
|
5
|
9
|
14
|
21
|
24
|
28
|
|
Other Non-Cash Items |
2
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
2
|
5
|
5
|
23
|
|
Cash Taxes Paid |
1
|
2
|
2
|
6
|
7
|
5
|
4
|
4
|
6
|
7
|
7
|
5
|
|
Cash Interest Paid |
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
|
Change in Working Capital |
(1)
|
(4)
|
(3)
|
(5)
|
(5)
|
(3)
|
0
|
(8)
|
(5)
|
(5)
|
(3)
|
(9)
|
|
Cash from Operating Activities |
16
N/A
|
23
+45%
|
23
-4%
|
22
-2%
|
28
+28%
|
33
+18%
|
22
-35%
|
31
+44%
|
38
+22%
|
49
+31%
|
52
+4%
|
41
-20%
|
|
Investing Cash Flow | |||||||||||||
Capital Expenditures |
(4)
|
(4)
|
(4)
|
(7)
|
(8)
|
(17)
|
(4)
|
(22)
|
(38)
|
(46)
|
(43)
|
(41)
|
|
Other Items |
0
|
0
|
0
|
(0)
|
(1)
|
(0)
|
(12)
|
(15)
|
(89)
|
(82)
|
(13)
|
(8)
|
|
Cash from Investing Activities |
(4)
N/A
|
(4)
-1%
|
(4)
0%
|
(7)
-73%
|
(9)
-17%
|
(17)
-98%
|
(16)
+5%
|
(37)
-132%
|
(128)
-245%
|
(128)
0%
|
(56)
+56%
|
(49)
+12%
|
|
Financing Cash Flow | |||||||||||||
Net Issuance of Common Stock |
48
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
76
|
76
|
0
|
0
|
|
Net Issuance of Debt |
(40)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(3)
|
(3)
|
(1)
|
|
Other |
(6)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
|
Cash from Financing Activities |
3
N/A
|
3
+4%
|
(0)
N/A
|
(0)
-674%
|
(0)
+8%
|
(0)
-12%
|
(0)
-36%
|
(0)
-64%
|
76
N/A
|
74
-2%
|
(2)
N/A
|
(1)
+74%
|
|
Change in Cash | |||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
1
|
1
|
|
Net Change in Cash |
15
N/A
|
22
+48%
|
18
-18%
|
15
-20%
|
20
+34%
|
16
-17%
|
5
-67%
|
(6)
N/A
|
(15)
-148%
|
(4)
+71%
|
(6)
-37%
|
(8)
-30%
|
|
Free Cash Flow | |||||||||||||
Free Cash Flow |
12
N/A
|
19
+60%
|
18
-6%
|
15
-17%
|
20
+36%
|
16
-19%
|
18
+7%
|
9
-48%
|
(1)
N/A
|
4
N/A
|
8
+119%
|
0
-96%
|