GOG

COM:GO-AHEAD

The Go-Ahead Group

  • Stock

Last Close

1,546.00

07/10 15:29

Volume Today

33.19K

Avg: -

Preview

Full access to financials is available to subscribers only. Please support our work and get full access to all features. You can cancel anytime. If you'd like a demo, free trial or have any questions, please checkout the help page

Subscribe NowHelp
Jan '14
Mar '14
Jun '14
Sep '14
Jan '15
Mar '15
Jun '15
Sep '15
Jan '16
Mar '16
Jun '16
Jan '17
Mar '17
Jun '17
Jan '18
Mar '18
Jun '18
Jan '19
Mar '19
Jun '19
Jan '20
Mar '20
Jun '20
Sep '20
net income
17.57M
-
17.57M
0%
17.57M
0%
17.57M
0%
13.05M
25.75%
13.05M
0%
13.05M
0%
13.05M
0%
17.43M
33.52%
17.43M
0%
17.43M
0%
22.27M
27.83%
22.27M
0%
22.27M
0%
22.25M
0.11%
22.25M
0%
22.25M
0%
14.70M
33.93%
14.70M
0%
14.70M
0%
-7.15M
148.64%
-7.15M
0%
-7.15M
0%
-7.15M
0%
depreciation and amortization
16.63M
-
16.63M
0%
16.63M
0%
16.63M
0%
18.68M
12.33%
18.68M
0%
18.68M
0%
18.68M
0%
14.55M
22.09%
14.55M
0%
14.55M
0%
17.13M
17.70%
17.13M
0%
17.13M
0%
21.50M
25.55%
21.50M
0%
21.50M
0%
21.02M
2.21%
21.02M
0%
21.02M
0%
117.25M
457.67%
117.25M
0%
117.25M
0%
117.25M
0%
deferred income tax
stock based compensation
550K
-
550K
0%
550K
0%
550K
0%
400K
27.27%
400K
0%
400K
0%
400K
0%
550K
37.50%
550K
0%
550K
0%
675K
22.73%
675K
0%
675K
0%
550K
18.52%
550K
0%
550K
0%
250K
54.55%
250K
0%
250K
0%
400K
60%
400K
0%
400K
0%
400K
0%
change in working capital
2.27M
-
2.27M
0%
2.27M
0%
2.27M
0%
57.58M
2,430.77%
57.58M
0%
57.58M
0%
57.58M
0%
4.38M
92.40%
4.38M
0%
4.38M
0%
-9.32M
313.14%
-9.32M
0%
-9.32M
0%
-4.65M
50.13%
-4.65M
0%
-4.65M
0%
14.22M
405.91%
14.22M
0%
14.22M
0%
-10.68M
175.04%
-10.68M
0%
-10.68M
0%
-10.68M
0%
accounts receivables
inventory
-350K
-
-350K
0%
-350K
0%
-350K
0%
750K
314.29%
750K
0%
750K
0%
750K
0%
-100K
113.33%
-100K
0%
-100K
0%
-75K
25%
-75K
0%
-75K
0%
375K
600%
375K
0%
375K
0%
-400K
206.67%
-400K
0%
-400K
0%
-725K
81.25%
-725K
0%
-725K
0%
-725K
0%
accounts payables
other working capital
2.63M
-
2.63M
0%
2.63M
0%
2.63M
0%
56.83M
2,064.76%
56.83M
0%
56.83M
0%
56.83M
0%
4.47M
92.12%
4.47M
0%
4.47M
0%
-9.25M
306.70%
-9.25M
0%
-9.25M
0%
-5.03M
45.68%
-5.03M
0%
-5.03M
0%
14.63M
391.04%
14.63M
0%
14.63M
0%
-9.95M
168.03%
-9.95M
0%
-9.95M
0%
-9.95M
0%
other non cash items
5.95M
-
5.95M
0%
5.95M
0%
5.95M
0%
13.07M
119.75%
13.07M
0%
13.07M
0%
13.07M
0%
16.18M
23.71%
16.18M
0%
16.18M
0%
5.28M
67.39%
5.28M
0%
5.28M
0%
925K
82.46%
925K
0%
925K
0%
5.72M
518.92%
5.72M
0%
5.72M
0%
17.75M
210.04%
17.75M
0%
17.75M
0%
17.75M
0%
net cash provided by operating activities
42.98M
-
42.98M
0%
42.98M
0%
42.98M
0%
102.78M
139.15%
102.78M
0%
102.78M
0%
102.78M
0%
53.08M
48.36%
53.08M
0%
53.08M
0%
36.02M
32.12%
36.02M
0%
36.02M
0%
40.58M
12.63%
40.58M
0%
40.58M
0%
55.92M
37.83%
55.92M
0%
55.92M
0%
117.58M
110.24%
117.58M
0%
117.58M
0%
117.58M
0%
investments in property plant and equipment
-34.95M
-
-34.95M
0%
-34.95M
0%
-34.95M
0%
-29.25M
16.31%
-29.25M
0%
-29.25M
0%
-29.25M
0%
-28.65M
2.05%
-28.65M
0%
-28.65M
0%
-36.73M
28.18%
-36.73M
0%
-36.73M
0%
-37.05M
0.88%
-37.05M
0%
-37.05M
0%
-24.23M
34.62%
-24.23M
0%
-24.23M
0%
-23.95M
1.14%
-23.95M
0%
-23.95M
0%
-23.95M
0%
acquisitions net
purchases of investments
-75K
-
-75K
0%
-75K
0%
sales maturities of investments
400K
-
400K
0%
400K
0%
400K
0%
other investing activites
34.55M
-
34.55M
0%
34.55M
0%
34.55M
0%
29.25M
15.34%
29.25M
0%
29.25M
0%
29.25M
0%
28.65M
2.05%
28.65M
0%
28.65M
0%
36.73M
28.18%
36.73M
0%
36.73M
0%
37.13M
1.09%
37.13M
0%
37.13M
0%
24.23M
34.75%
24.23M
0%
24.23M
0%
23.95M
1.14%
23.95M
0%
23.95M
0%
23.95M
0%
net cash used for investing activites
-34.55M
-
-34.55M
0%
-34.55M
0%
-34.55M
0%
-20.55M
40.52%
-20.55M
0%
-20.55M
0%
-20.55M
0%
-27.18M
32.24%
-27.18M
0%
-27.18M
0%
-36.73M
35.14%
-36.73M
0%
-36.73M
0%
-43M
17.09%
-43M
0%
-43M
0%
-24.23M
43.66%
-24.23M
0%
-24.23M
0%
-23.95M
1.14%
-23.95M
0%
-23.95M
0%
-23.95M
0%
debt repayment
-3.42M
-
-3.42M
0%
-3.42M
0%
-3.42M
0%
-30.63M
794.16%
-30.63M
0%
-30.63M
0%
-30.63M
0%
-55.63M
-
-55.63M
0%
-55.63M
0%
-175K
99.69%
-175K
0%
-175K
0%
-200K
14.29%
-200K
0%
-200K
0%
-200K
0%
common stock issued
375K
-
375K
0%
375K
0%
150K
60%
150K
0%
150K
0%
125K
16.67%
125K
0%
125K
0%
125K
0%
125K
0%
125K
0%
125K
0%
common stock repurchased
-1.10M
-
-1.10M
0%
-1.10M
0%
-600K
45.45%
-600K
0%
-600K
0%
-275K
54.17%
-275K
0%
-275K
0%
-250K
9.09%
-250K
0%
-250K
0%
-175K
30%
-175K
0%
-175K
0%
-175K
0%
dividends paid
-8.68M
-
-8.68M
0%
-8.68M
0%
-8.68M
0%
-9.18M
5.76%
-9.18M
0%
-9.18M
0%
-9.18M
0%
-9.85M
7.36%
-9.85M
0%
-9.85M
0%
-10.45M
6.09%
-10.45M
0%
-10.45M
0%
-10.95M
4.78%
-10.95M
0%
-10.95M
0%
-10.95M
0%
-10.95M
0%
-10.95M
0%
-7.72M
29.45%
-7.72M
0%
-7.72M
0%
-7.72M
0%
other financing activites
12.10M
-
12.10M
0%
12.10M
0%
12.10M
0%
39.80M
228.93%
39.80M
0%
39.80M
0%
39.80M
0%
10.95M
72.49%
10.95M
0%
10.95M
0%
10.68M
2.51%
10.68M
0%
10.68M
0%
66.70M
524.82%
66.70M
0%
66.70M
0%
11.25M
83.13%
11.25M
0%
11.25M
0%
7.97M
29.11%
7.97M
0%
7.97M
0%
7.97M
0%
net cash used provided by financing activities
-12.10M
-
-12.10M
0%
-12.10M
0%
-12.10M
0%
-39.80M
228.93%
-39.80M
0%
-39.80M
0%
-39.80M
0%
-10.85M
72.74%
-10.85M
0%
-10.85M
0%
-10.75M
0.92%
-10.75M
0%
-10.75M
0%
-66.50M
518.60%
-66.50M
0%
-66.50M
0%
-11.25M
83.08%
-11.25M
0%
-11.25M
0%
-7.97M
29.11%
-7.97M
0%
-7.97M
0%
-7.97M
0%
effect of forex changes on cash
11.90M
-
11.90M
0%
11.90M
0%
11.90M
0%
38.17M
220.80%
38.17M
0%
38.17M
0%
38.17M
0%
-7.03M
118.40%
-7.03M
0%
-7.03M
0%
-75K
98.93%
-75K
0%
-75K
0%
60.50M
80,766.67%
60.50M
0%
60.50M
0%
-1.88M
103.10%
-1.88M
0%
-1.88M
0%
-100.90M
5,281.33%
-100.90M
0%
-100.90M
0%
-100.90M
0%
net change in cash
8.22M
-
8.22M
0%
8.22M
0%
8.22M
0%
80.60M
879.94%
80.60M
0%
80.60M
0%
80.60M
0%
8.03M
90.04%
8.03M
0%
8.03M
0%
-11.53M
243.61%
-11.53M
0%
-11.53M
0%
-8.43M
26.90%
-8.43M
0%
-8.43M
0%
18.57M
320.47%
18.57M
0%
18.57M
0%
-15.25M
182.10%
-15.25M
0%
-15.25M
0%
-15.25M
0%
cash at beginning of period
62.23M
-
62.23M
0%
62.23M
0%
62.23M
0%
70.45M
13.22%
70.45M
0%
70.45M
0%
70.45M
0%
151.05M
114.41%
151.05M
0%
151.05M
0%
159.07M
5.31%
159.07M
0%
159.07M
0%
147.55M
7.25%
147.55M
0%
147.55M
0%
139.13M
5.71%
139.13M
0%
139.13M
0%
157.70M
13.35%
157.70M
0%
157.70M
0%
157.70M
0%
cash at end of period
70.45M
-
70.45M
0%
70.45M
0%
70.45M
0%
151.05M
114.41%
151.05M
0%
151.05M
0%
151.05M
0%
159.07M
5.31%
159.07M
0%
159.07M
0%
147.55M
7.25%
147.55M
0%
147.55M
0%
139.13M
5.71%
139.13M
0%
139.13M
0%
157.70M
13.35%
157.70M
0%
157.70M
0%
142.45M
9.67%
142.45M
0%
142.45M
0%
142.45M
0%
operating cash flow
42.98M
-
42.98M
0%
42.98M
0%
42.98M
0%
102.78M
139.15%
102.78M
0%
102.78M
0%
102.78M
0%
53.08M
48.36%
53.08M
0%
53.08M
0%
36.02M
32.12%
36.02M
0%
36.02M
0%
40.58M
12.63%
40.58M
0%
40.58M
0%
55.92M
37.83%
55.92M
0%
55.92M
0%
117.58M
110.24%
117.58M
0%
117.58M
0%
117.58M
0%
capital expenditure
-34.95M
-
-34.95M
0%
-34.95M
0%
-34.95M
0%
-29.25M
16.31%
-29.25M
0%
-29.25M
0%
-29.25M
0%
-28.65M
2.05%
-28.65M
0%
-28.65M
0%
-36.73M
28.18%
-36.73M
0%
-36.73M
0%
-37.05M
0.88%
-37.05M
0%
-37.05M
0%
-24.23M
34.62%
-24.23M
0%
-24.23M
0%
-23.95M
1.14%
-23.95M
0%
-23.95M
0%
-23.95M
0%
free cash flow
8.03M
-
8.03M
0%
8.03M
0%
8.03M
0%
73.53M
816.20%
73.53M
0%
73.53M
0%
73.53M
0%
24.43M
66.78%
24.43M
0%
24.43M
0%
-700K
102.87%
-700K
0%
-700K
0%
3.52M
603.57%
3.52M
0%
3.52M
0%
31.70M
799.29%
31.70M
0%
31.70M
0%
93.63M
195.35%
93.63M
0%
93.63M
0%
93.63M
0%

All numbers in (except ratios and percentages)