Everyman Media Group plc (AIM:EMAN)
London
· Delayed Price · Currency is GBP · Price in GBX 32.70
+0.70 (2.19%)
Apr 29, 2026, 8:06 AM GMT
Everyman Media Group Cash Flow Statement
Financials in millions GBP. Fiscal year is February - January.
Millions GBP. Fiscal year is Feb - Jan.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | Jan '26 Jan 1, 2026 | Jan '25 Jan 2, 2025 | Dec '23 Dec 28, 2023 | Dec '22 Dec 29, 2022 | Dec '21 Dec 30, 2021 | 2020 - 2016 |
| Net Income | -10.35 | -8.54 | -2.7 | -3.5 | -5.43 | Upgrade
|
| Depreciation & Amortization | 14.96 | 14.09 | 12.4 | 11.06 | 11.11 | Upgrade
|
| Other Amortization | - | 0.96 | 0.9 | 0.72 | 0.7 | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.27 | 0.24 | 0.12 | 0.43 | 0.49 | Upgrade
|
| Asset Writedown & Restructuring Costs | 2.95 | 2.63 | 0.72 | - | -2.5 | Upgrade
|
| Stock-Based Compensation | 0.54 | 0.59 | 0.82 | 1.54 | 1.07 | Upgrade
|
| Other Operating Activities | 7.12 | 5 | 2.51 | 3.75 | 2.48 | Upgrade
|
| Change in Accounts Receivable | -0.28 | -2.33 | 0.85 | -0.19 | -2.84 | Upgrade
|
| Change in Inventory | 0.03 | -0.11 | -0.17 | 0.02 | -0.33 | Upgrade
|
| Change in Accounts Payable | -0.19 | 9.05 | 2.42 | -1.66 | 7.07 | Upgrade
|
| Change in Other Net Operating Assets | - | - | - | -0.38 | 0.38 | Upgrade
|
| Operating Cash Flow | 15.05 | 21.58 | 17.89 | 11.8 | 12.2 | Upgrade
|
| Operating Cash Flow Growth | -30.25% | 20.63% | 51.62% | -3.32% | - | Upgrade
|
| Capital Expenditures | -11.54 | -15.43 | -18.59 | -18.88 | -7.39 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | 6.49 | - | - | Upgrade
|
| Cash Acquisitions | - | - | -1.25 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -0.35 | -0.64 | -0.83 | -1.06 | -0.42 | Upgrade
|
| Other Investing Activities | -1.08 | - | - | - | - | Upgrade
|
| Investing Cash Flow | -12.97 | -16.07 | -14.18 | -19.94 | -7.81 | Upgrade
|
| Long-Term Debt Issued | 3 | 5 | 28 | 9.5 | 6 | Upgrade
|
| Long-Term Debt Repaid | -4.08 | -6.33 | -27.1 | -3.21 | -4.03 | Upgrade
|
| Net Debt Issued (Repaid) | -1.08 | -1.33 | 0.9 | 6.29 | 1.97 | Upgrade
|
| Issuance of Common Stock | 4.47 | 5.68 | 4.05 | 5.02 | 0.59 | Upgrade
|
| Other Financing Activities | -6.93 | -6.61 | -5.72 | -3.71 | -3.11 | Upgrade
|
| Financing Cash Flow | -3.54 | -2.26 | -0.77 | 7.61 | -0.55 | Upgrade
|
| Foreign Exchange Rate Adjustments | - | - | - | - | 0.07 | Upgrade
|
| Net Cash Flow | -1.47 | 3.24 | 2.94 | -0.54 | 3.91 | Upgrade
|
| Free Cash Flow | 3.51 | 6.14 | -0.7 | -7.09 | 4.81 | Upgrade
|
| Free Cash Flow Growth | -42.93% | - | - | - | - | Upgrade
|
| Free Cash Flow Margin | 3.01% | 5.73% | -0.77% | -8.99% | 9.81% | Upgrade
|
| Free Cash Flow Per Share | 0.04 | 0.07 | -0.01 | -0.08 | 0.05 | Upgrade
|
| Cash Interest Paid | - | 6.61 | 5.45 | 3.71 | 3.11 | Upgrade
|
| Levered Free Cash Flow | -3.39 | 1.22 | -4.22 | -9.65 | 1.36 | Upgrade
|
| Unlevered Free Cash Flow | 1.14 | 5.32 | -0.93 | -7.26 | 3.33 | Upgrade
|
| Change in Working Capital | -0.44 | 6.61 | 3.11 | -2.2 | 4.28 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.