Naked Wines PLC
LSE:WINE
Cash Flow Statement
Cash Flow Statement
Naked Wines PLC
Mar-2004 | Sep-2004 | Mar-2005 | Sep-2005 | Mar-2006 | Sep-2006 | Apr-2007 | Oct-2007 | Mar-2008 | Sep-2008 | Mar-2009 | Sep-2009 | Mar-2010 | Sep-2010 | Mar-2011 | Sep-2011 | Apr-2012 | Oct-2012 | Apr-2013 | Sep-2013 | Mar-2014 | Sep-2014 | Mar-2015 | Sep-2015 | Mar-2016 | Sep-2016 | Apr-2017 | Oct-2017 | Apr-2018 | Oct-2018 | Apr-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Sep-2022 | Apr-2023 | Oct-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
10
|
11
|
13
|
13
|
10
|
8
|
11
|
12
|
11
|
10
|
3
|
4
|
11
|
12
|
14
|
15
|
17
|
17
|
17
|
18
|
18
|
17
|
13
|
12
|
6
|
(3)
|
(0)
|
7
|
9
|
1
|
(9)
|
(10)
|
(5)
|
(9)
|
(12)
|
(2)
|
(2)
|
2
|
1
|
(14)
|
(26)
|
|
Depreciation & Amortization |
2
|
2
|
3
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
8
|
9
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
8
|
11
|
11
|
11
|
11
|
10
|
7
|
4
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
|
Other Non-Cash Items |
1
|
0
|
0
|
0
|
5
|
6
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
8
|
10
|
9
|
8
|
7
|
6
|
8
|
7
|
6
|
5
|
3
|
7
|
8
|
9
|
9
|
5
|
12
|
19
|
19
|
22
|
18
|
6
|
2
|
1
|
0
|
2
|
26
|
37
|
|
Cash Taxes Paid |
3
|
4
|
4
|
4
|
5
|
4
|
3
|
3
|
4
|
5
|
4
|
4
|
4
|
5
|
5
|
6
|
7
|
6
|
6
|
6
|
6
|
6
|
5
|
5
|
5
|
4
|
4
|
3
|
2
|
2
|
2
|
2
|
1
|
(0)
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
|
Change in Working Capital |
(4)
|
(1)
|
(3)
|
(7)
|
(8)
|
(4)
|
(6)
|
(6)
|
(1)
|
(7)
|
(5)
|
0
|
(4)
|
(3)
|
(11)
|
(11)
|
(10)
|
(14)
|
(7)
|
(12)
|
(12)
|
(8)
|
3
|
(0)
|
(10)
|
(2)
|
(15)
|
(19)
|
2
|
(2)
|
(9)
|
(6)
|
(1)
|
31
|
34
|
(19)
|
1
|
(49)
|
(47)
|
(48)
|
(28)
|
|
Cash from Operating Activities |
10
N/A
|
13
+33%
|
13
-2%
|
9
-28%
|
9
+0%
|
14
+47%
|
13
-3%
|
14
+10%
|
18
+25%
|
11
-41%
|
11
+5%
|
18
+58%
|
17
-4%
|
21
+24%
|
17
-19%
|
17
+1%
|
19
+8%
|
15
-20%
|
21
+42%
|
18
-14%
|
18
-2%
|
20
+11%
|
27
+36%
|
23
-15%
|
14
-40%
|
15
+6%
|
5
-65%
|
7
+42%
|
27
+261%
|
18
-32%
|
6
-68%
|
7
+24%
|
22
+199%
|
46
+111%
|
34
-26%
|
(14)
N/A
|
4
N/A
|
(43)
N/A
|
(40)
+8%
|
(32)
+20%
|
(13)
+58%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(6)
|
(6)
|
(8)
|
(11)
|
(9)
|
(6)
|
(8)
|
(8)
|
(11)
|
(11)
|
(7)
|
(7)
|
(6)
|
(6)
|
(8)
|
(12)
|
(11)
|
(9)
|
(13)
|
(11)
|
(10)
|
(11)
|
(8)
|
(7)
|
(6)
|
(5)
|
(4)
|
(4)
|
(4)
|
(6)
|
(7)
|
(5)
|
(1)
|
1
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(2)
|
|
Other Items |
1
|
0
|
1
|
1
|
1
|
2
|
3
|
2
|
2
|
2
|
(5)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(29)
|
(39)
|
(8)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
61
|
62
|
2
|
1
|
1
|
0
|
6
|
6
|
1
|
|
Cash from Investing Activities |
(5)
N/A
|
(6)
-21%
|
(7)
-25%
|
(10)
-50%
|
(8)
+20%
|
(4)
+51%
|
(5)
-34%
|
(6)
-14%
|
(8)
-32%
|
(9)
-13%
|
(13)
-35%
|
(12)
+2%
|
(6)
+50%
|
(6)
+3%
|
(8)
-36%
|
(12)
-44%
|
(11)
+7%
|
(9)
+15%
|
(12)
-34%
|
(10)
+18%
|
(10)
+3%
|
(11)
-15%
|
(7)
+34%
|
(36)
-380%
|
(45)
-24%
|
(13)
+70%
|
(4)
+74%
|
(4)
0%
|
(4)
-8%
|
(6)
-65%
|
(7)
-12%
|
(5)
+27%
|
60
N/A
|
63
+5%
|
(1)
N/A
|
(2)
-115%
|
(2)
+10%
|
(1)
+24%
|
4
N/A
|
5
+15%
|
(1)
N/A
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
1
|
1
|
1
|
1
|
1
|
1
|
(4)
|
(10)
|
(9)
|
(4)
|
(1)
|
0
|
0
|
0
|
2
|
3
|
2
|
2
|
3
|
1
|
1
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
(4)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
7
|
(1)
|
(1)
|
(1)
|
(6)
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
40
|
25
|
(11)
|
7
|
(8)
|
(21)
|
(3)
|
7
|
4
|
(24)
|
(28)
|
(1)
|
(1)
|
(1)
|
(1)
|
19
|
29
|
10
|
|
Cash Paid for Dividends |
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(8)
|
(8)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
0
|
0
|
0
|
(1)
|
(4)
|
(4)
|
(5)
|
(5)
|
(1)
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other |
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(7)
|
(7)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(3)
|
(3)
|
|
Cash from Financing Activities |
(5)
N/A
|
(5)
+6%
|
(2)
+53%
|
(3)
-9%
|
(3)
-10%
|
(4)
-28%
|
(9)
-153%
|
(15)
-70%
|
(15)
+5%
|
(11)
+27%
|
(0)
+100%
|
0
N/A
|
(7)
N/A
|
(7)
+1%
|
(6)
+18%
|
(11)
-90%
|
(12)
-12%
|
(8)
+38%
|
(7)
+5%
|
(9)
-30%
|
(9)
+1%
|
(10)
-3%
|
(11)
-10%
|
36
N/A
|
23
-36%
|
(12)
N/A
|
5
N/A
|
(12)
N/A
|
(25)
-105%
|
(9)
+65%
|
1
N/A
|
1
-3%
|
(34)
N/A
|
(38)
-10%
|
(1)
+97%
|
(1)
+13%
|
(1)
+18%
|
(1)
-25%
|
17
N/A
|
26
+53%
|
7
-74%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
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
|
(1)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(2)
|
0
|
0
|
2
|
0
|
(1)
|
|
Net Change in Cash |
(0)
N/A
|
2
N/A
|
3
+43%
|
(4)
N/A
|
(2)
+49%
|
6
N/A
|
(1)
N/A
|
(7)
-400%
|
(5)
+35%
|
(9)
-99%
|
(1)
+86%
|
6
N/A
|
4
-33%
|
8
+117%
|
3
-59%
|
(5)
N/A
|
(4)
+14%
|
(2)
+55%
|
2
N/A
|
(1)
N/A
|
(1)
-2%
|
(1)
+24%
|
9
N/A
|
24
+156%
|
(7)
N/A
|
(11)
-50%
|
7
N/A
|
(8)
N/A
|
(4)
+55%
|
2
N/A
|
0
-90%
|
4
+1 526%
|
48
+1 259%
|
71
+48%
|
30
-57%
|
(19)
N/A
|
1
N/A
|
(45)
N/A
|
(16)
+64%
|
(0)
+98%
|
(8)
-2 011%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
4
N/A
|
7
+82%
|
5
-30%
|
(2)
N/A
|
0
N/A
|
7
+3 371%
|
5
-31%
|
7
+32%
|
7
+12%
|
(0)
N/A
|
4
N/A
|
11
+165%
|
11
+1%
|
15
+39%
|
9
-40%
|
6
-37%
|
8
+38%
|
6
-27%
|
9
+57%
|
8
-12%
|
8
+0%
|
9
+13%
|
19
+114%
|
17
-11%
|
8
-52%
|
10
+22%
|
2
-83%
|
4
+131%
|
23
+490%
|
12
-48%
|
(1)
N/A
|
2
N/A
|
21
+856%
|
46
+125%
|
31
-33%
|
(17)
N/A
|
1
N/A
|
(45)
N/A
|
(42)
+8%
|
(33)
+19%
|
(15)
+56%
|