Focusrite PLC
LSE:TUNE
Cash Flow Statement
Cash Flow Statement
Focusrite PLC
Aug-2015 | Feb-2016 | Aug-2016 | Feb-2017 | Aug-2017 | Feb-2018 | Aug-2018 | Feb-2019 | Aug-2019 | Feb-2020 | Aug-2020 | Feb-2021 | Aug-2021 | Feb-2022 | Aug-2022 | Feb-2023 | Aug-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||
Net Income |
5
|
5
|
6
|
8
|
9
|
10
|
10
|
12
|
12
|
7
|
4
|
21
|
28
|
22
|
25
|
20
|
18
|
|
Depreciation & Amortization |
2
|
2
|
3
|
3
|
4
|
4
|
4
|
3
|
4
|
6
|
9
|
10
|
10
|
11
|
12
|
12
|
13
|
|
Other Non-Cash Items |
1
|
2
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
15
|
19
|
9
|
6
|
4
|
4
|
6
|
|
Cash Taxes Paid |
1
|
1
|
0
|
(1)
|
1
|
1
|
0
|
0
|
1
|
2
|
4
|
6
|
10
|
10
|
3
|
2
|
2
|
|
Change in Working Capital |
(2)
|
(6)
|
(6)
|
(2)
|
(0)
|
0
|
(1)
|
(4)
|
(3)
|
0
|
9
|
1
|
(9)
|
(15)
|
(33)
|
(32)
|
(10)
|
|
Cash from Operating Activities |
6
N/A
|
3
-45%
|
4
+13%
|
10
+160%
|
13
+29%
|
15
+17%
|
15
-5%
|
13
-9%
|
14
+6%
|
15
+7%
|
37
+145%
|
50
+37%
|
39
-23%
|
25
-36%
|
8
-65%
|
4
-49%
|
26
+512%
|
|
Investing Cash Flow | ||||||||||||||||||
Capital Expenditures |
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(9)
|
(10)
|
(7)
|
(7)
|
(8)
|
(4)
|
(1)
|
(5)
|
|
Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(15)
|
(50)
|
(35)
|
(0)
|
(14)
|
(13)
|
(18)
|
(31)
|
(16)
|
|
Cash from Investing Activities |
(4)
N/A
|
(3)
+3%
|
(4)
-6%
|
(4)
-6%
|
(4)
+8%
|
(4)
-2%
|
(5)
-23%
|
(5)
-5%
|
(20)
-320%
|
(59)
-195%
|
(45)
+24%
|
(7)
+84%
|
(21)
-178%
|
(21)
-4%
|
(23)
-6%
|
(32)
-41%
|
(22)
+32%
|
|
Financing Cash Flow | ||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
33
|
11
|
(34)
|
(13)
|
(1)
|
12
|
26
|
14
|
|
Cash Paid for Dividends |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
|
Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash from Financing Activities |
(0)
N/A
|
(1)
-155%
|
(1)
-1%
|
(1)
+1%
|
(1)
-11%
|
(1)
-39%
|
(1)
-12%
|
(2)
-36%
|
(2)
-8%
|
30
N/A
|
8
-72%
|
(37)
N/A
|
(16)
+58%
|
(4)
+73%
|
9
N/A
|
22
+153%
|
10
-54%
|
|
Change in Cash | ||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
1
|
1
|
(1)
|
|
Net Change in Cash |
2
N/A
|
(1)
N/A
|
(1)
+28%
|
5
N/A
|
9
+57%
|
10
+21%
|
9
-16%
|
6
-25%
|
(8)
N/A
|
(14)
-72%
|
0
N/A
|
6
+5 840%
|
2
-60%
|
(1)
N/A
|
(5)
-372%
|
(4)
+6%
|
14
N/A
|
|
Free Cash Flow | ||||||||||||||||||
Free Cash Flow |
3
N/A
|
0
N/A
|
0
N/A
|
6
+2 613%
|
9
+51%
|
12
+22%
|
10
-14%
|
8
-15%
|
9
+6%
|
6
-31%
|
27
+334%
|
43
+58%
|
32
-25%
|
16
-49%
|
4
-73%
|
3
-21%
|
21
+521%
|