Elixirr International plc
ELIX.L · LSE
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Operating Activities | – | – | – | – |
| Net Income | £16 | £17 | £16 | £12 |
| Dep. & Amort. | £4 | £3 | £3 | £2 |
| Deferred Tax | £0 | £0 | £0 | -£3 |
| Stock-Based Comp. | £0 | £2 | £1 | £1 |
| Change in WC | £5 | -£3 | -£0 | £1 |
| Other Non-Cash | £4 | -£2 | -£4 | £0 |
| Operating Cash Flow | £29 | £17 | £16 | £14 |
| Investing Activities | – | – | – | – |
| PP&E Inv. | -£0 | -£0 | -£0 | -£0 |
| Net Acquisitions | -£21 | -£15 | -£18 | -£3 |
| Inv. Purchases | £0 | £0 | £0 | £0 |
| Inv. Sales/Matur. | £0 | £0 | £0 | £0 |
| Other Inv. Act. | £0 | £0 | £0 | £0 |
| Investing Cash Flow | -£21 | -£15 | -£19 | -£3 |
| Financing Activities | – | – | – | – |
| Debt Repay. | -£2 | -£1 | -£2 | -£0 |
| Stock Issued | £4 | £8 | £10 | £2 |
| Stock Repurch. | -£12 | -£4 | -£15 | £0 |
| Dividends Paid | -£7 | -£5 | -£2 | -£1 |
| Other Fin. Act. | -£2 | -£3 | -£1 | £2 |
| Financing Cash Flow | -£19 | -£4 | -£9 | £3 |
| Forex Effect | -£0 | -£0 | £0 | £0 |
| Net Chg. in Cash | -£11 | -£2 | -£11 | £14 |
| Supplemental Information | – | – | – | – |
| Beg. Cash | £18 | £20 | £32 | £18 |
| End Cash | £8 | £18 | £20 | £32 |
| Free Cash Flow | £29 | £17 | £15 | £14 |