Young & Co's Brewery PLC
LSE:YNGA
Young & Co's Brewery PLC
LSE:YNGA
Price:
800
GBX
-0.87%
Market Closed
Market Cap:
£491.8m
Cash Flow Statement
Cash Flow Statement
Young & Co's Brewery PLC
Young & Co's Brewery PLC
Currency: GBP
| Apr-2019 | Sep-2019 | Apr-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Apr-2023 | Oct-2023 | Apr-2024 | Sep-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||
| Net Income |
40
|
37
|
29
|
(17)
|
(45)
|
(1)
|
42
|
44
|
36
|
37
|
21
|
22
|
18
|
23
|
|
| Depreciation & Amortization |
23
|
28
|
33
|
34
|
34
|
33
|
32
|
32
|
33
|
34
|
35
|
39
|
42
|
43
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
7
|
9
|
14
|
13
|
7
|
8
|
6
|
5
|
12
|
13
|
25
|
29
|
47
|
48
|
|
| Cash Taxes Paid |
9
|
10
|
14
|
9
|
0
|
3
|
5
|
5
|
1
|
5
|
13
|
5
|
6
|
11
|
|
| Cash Interest Paid |
5
|
6
|
9
|
10
|
10
|
10
|
10
|
8
|
7
|
7
|
8
|
10
|
19
|
21
|
|
| Change in Working Capital |
(9)
|
(12)
|
(17)
|
(9)
|
(19)
|
6
|
22
|
(1)
|
1
|
(12)
|
(8)
|
(4)
|
(9)
|
(4)
|
|
| Cash from Operating Activities |
60
N/A
|
63
+5%
|
59
-6%
|
21
-64%
|
(23)
N/A
|
46
N/A
|
102
+124%
|
79
-23%
|
83
+5%
|
72
-14%
|
73
+2%
|
85
+16%
|
98
+15%
|
111
+12%
|
|
| Investing Cash Flow | |||||||||||||||
| Capital Expenditures |
(34)
|
(35)
|
(33)
|
(23)
|
(19)
|
(28)
|
(37)
|
(43)
|
(40)
|
(46)
|
(58)
|
(56)
|
(47)
|
(39)
|
|
| Other Items |
(24)
|
(28)
|
(34)
|
(31)
|
0
|
54
|
23
|
(41)
|
(12)
|
(18)
|
(141)
|
(120)
|
9
|
4
|
|
| Cash from Investing Activities |
(58)
N/A
|
(63)
-8%
|
(67)
-7%
|
(54)
+20%
|
(19)
+65%
|
26
N/A
|
(14)
N/A
|
(84)
-496%
|
(52)
+38%
|
(63)
-21%
|
(200)
-216%
|
(176)
+12%
|
(38)
+78%
|
(36)
+5%
|
|
| Financing Cash Flow | |||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
85
|
85
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
|
| Net Issuance of Debt |
14
|
19
|
20
|
(6)
|
(30)
|
(34)
|
(44)
|
(6)
|
(35)
|
(28)
|
154
|
119
|
(39)
|
(29)
|
|
| Cash Paid for Dividends |
(10)
|
(10)
|
(11)
|
(5)
|
0
|
0
|
(5)
|
(11)
|
(12)
|
(12)
|
(12)
|
(13)
|
(14)
|
(14)
|
|
| Other |
(5)
|
(6)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(8)
|
(7)
|
(7)
|
(10)
|
(16)
|
(20)
|
(19)
|
|
| Cash from Financing Activities |
(1)
N/A
|
3
N/A
|
1
-69%
|
63
+7 775%
|
45
-28%
|
(44)
N/A
|
(59)
-34%
|
(24)
+59%
|
(54)
-125%
|
(47)
+13%
|
132
N/A
|
90
-32%
|
(73)
N/A
|
(63)
+14%
|
|
| Change in Cash | |||||||||||||||
| Net Change in Cash |
1
N/A
|
3
+123%
|
(7)
N/A
|
31
N/A
|
4
-88%
|
28
+689%
|
29
+3%
|
(29)
N/A
|
(23)
+20%
|
(38)
-64%
|
6
N/A
|
(1)
N/A
|
(13)
-1 714%
|
12
N/A
|
|
| Free Cash Flow | |||||||||||||||
| Free Cash Flow |
26
N/A
|
28
+8%
|
26
-8%
|
(1)
N/A
|
(42)
-2 907%
|
18
N/A
|
65
+271%
|
36
-44%
|
43
+18%
|
26
-39%
|
15
-43%
|
29
+94%
|
51
+76%
|
71
+39%
|
|
Switch to:
Switch to:
See Also
Discover More
