Elixirr International plc (LON:ELIX)
London
· Delayed Price · Currency is GBP · Price in GBX 750.00
-18.00 (-2.34%)
Apr 28, 2026, 4:49 PM GMT
Elixirr International Cash Flow Statement
Financials in millions GBP. Fiscal year is January - December.
Millions GBP. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2019 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2019 |
| Net Income | 19.7 | 16.38 | 17.24 | 12.87 | 10.14 | Upgrade
|
| Depreciation & Amortization | 6.98 | 3.76 | 2.79 | 3.07 | 2.05 | Upgrade
|
| Other Amortization | 0.2 | 0.12 | - | - | - | Upgrade
|
| Stock-Based Compensation | 4.72 | 2.48 | 1.97 | 1.16 | 1.15 | Upgrade
|
| Other Operating Activities | 3.35 | 1.55 | -2.34 | -1.3 | -0.3 | Upgrade
|
| Change in Accounts Receivable | -2.72 | 2.72 | -3.81 | 0.98 | -1.34 | Upgrade
|
| Change in Accounts Payable | 0.79 | 2.4 | 0.95 | -1.04 | 2.63 | Upgrade
|
| Operating Cash Flow | 33.01 | 29.4 | 16.79 | 15.73 | 14.33 | Upgrade
|
| Operating Cash Flow Growth | 12.27% | 75.06% | 6.77% | 9.76% | 17.90% | Upgrade
|
| Capital Expenditures | -0.07 | -0.08 | -0.06 | -0.33 | -0.1 | Upgrade
|
| Cash Acquisitions | -36.36 | -21.18 | -15.06 | -18.28 | -3.18 | Upgrade
|
| Sale (Purchase) of Intangibles | -0.13 | -0.24 | -0.07 | - | - | Upgrade
|
| Other Investing Activities | 0.04 | 0.39 | 0.37 | 0.07 | 0.03 | Upgrade
|
| Investing Cash Flow | -36.52 | -21.11 | -14.83 | -18.53 | -3.24 | Upgrade
|
| Long-Term Debt Issued | 60 | 13.72 | - | - | - | Upgrade
|
| Total Debt Issued | 60 | 13.72 | - | - | - | Upgrade
|
| Long-Term Debt Repaid | -32.92 | -15.52 | -1.46 | -1.79 | -0.45 | Upgrade
|
| Total Debt Repaid | -32.92 | -15.52 | -1.46 | -1.79 | -0.45 | Upgrade
|
| Net Debt Issued (Repaid) | 27.08 | -1.8 | -1.46 | -1.79 | -0.45 | Upgrade
|
| Issuance of Common Stock | 7.02 | 4.11 | 8.36 | 10.26 | 5.77 | Upgrade
|
| Repurchase of Common Stock | -20.72 | -12.18 | -3.77 | -14.7 | -3.65 | Upgrade
|
| Common Dividends Paid | -8.4 | -6.91 | -4.94 | -1.86 | -1.01 | Upgrade
|
| Dividends Paid | -8.4 | -6.91 | -4.94 | -1.86 | -1.01 | Upgrade
|
| Other Financing Activities | -3.56 | -1.81 | -2.25 | -0.76 | 2.44 | Upgrade
|
| Financing Cash Flow | 1.42 | -18.58 | -4.06 | -8.85 | 3.11 | Upgrade
|
| Foreign Exchange Rate Adjustments | -0.38 | -0.31 | -0.21 | 0.29 | 0.1 | Upgrade
|
| Net Cash Flow | -2.47 | -10.6 | -2.3 | -11.36 | 14.29 | Upgrade
|
| Free Cash Flow | 32.93 | 29.31 | 16.73 | 15.4 | 14.23 | Upgrade
|
| Free Cash Flow Growth | 12.35% | 75.21% | 8.65% | 8.21% | 17.42% | Upgrade
|
| Free Cash Flow Margin | 22.01% | 26.33% | 19.48% | 21.46% | 28.12% | Upgrade
|
| Free Cash Flow Per Share | 0.62 | 0.57 | 0.33 | 0.30 | 0.28 | Upgrade
|
| Cash Interest Paid | 1.75 | 0.95 | 0.24 | 0.26 | 0.25 | Upgrade
|
| Cash Income Tax Paid | 6.96 | 6.06 | 5.2 | 3.86 | 2.53 | Upgrade
|
| Levered Free Cash Flow | 43.73 | 29.91 | 11.95 | 16.46 | 11.81 | Upgrade
|
| Unlevered Free Cash Flow | 44.78 | 30.18 | 12.11 | 16.62 | 11.96 | Upgrade
|
| Change in Working Capital | -1.93 | 5.12 | -2.86 | -0.07 | 1.29 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.