AB Dynamics Cash Flow Statement

Financials in millions GBP. Fiscal year is September - August.

Millions GBP. Fiscal year is Sep - Aug.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Feb '26 Feb 28, 2026	Aug '25 Aug 31, 2025	Aug '24 Aug 31, 2024	Aug '23 Aug 31, 2023	Aug '22 Aug 31, 2022	Aug '21 Aug 31, 2021
Net Income	-5.3	12	9.7	10.99	4.74	2.99
Depreciation & Amortization	10.4	10.3	9.9	10.42	8.83	7.06
Other Amortization	0.4	0.4	0.4	0.68	0.31	0.05
Stock-Based Compensation	0.6	0.7	1.4	1.26	0.8	1.24
Other Operating Activities	-0.3	0.4	-0.2	-3.54	0.93	2.44
Change in Accounts Receivable	-2.1	-1.6	1	2.51	1.71	-3.91
Change in Inventory	2.6	1	3.5	-2.61	-5.75	2.41
Change in Accounts Payable	-0.7	1.5	-2.2	-0.37	6.35	2.96
Operating Cash Flow	22	24.7	23.5	19.35	17.91	15.22
Operating Cash Flow Growth	4.26%	5.11%	21.48%	8.02%	17.65%	258.56%
Capital Expenditures	-2.6	-2.3	-3.6	-2.93	-2.1	-5.54
Sale of Property, Plant & Equipment	0.1	-	-	-	-	-
Cash Acquisitions	-1	-3.4	-17	-10.66	-5.11	-14.33
Sale (Purchase) of Intangibles	-0.6	-0.8	-0.2	-0.47	-1.71	-1.1
Investing Cash Flow	-4.1	-6.5	-20.8	-14.06	-8.92	-20.97
Short-Term Debt Issued	-	-	3.9	6	-	-
Total Debt Issued	-	-	3.9	6	-	-
Short-Term Debt Repaid	-	-	-3.9	-6	-	-0.49
Long-Term Debt Repaid	-	-1.3	-1.2	-1.12	-0.96	-0.66
Total Debt Repaid	-1.3	-1.3	-5.1	-7.12	-0.96	-1.15
Net Debt Issued (Repaid)	-1.3	-1.3	-1.2	-1.12	-0.96	-1.15
Issuance of Common Stock	-	-	-	0.46	0.05	0.47
Repurchase of Common Stock	-2.2	-2.1	-1.7	-	-	-
Common Dividends Paid	-2.2	-1.9	-1.5	-1.26	-1.13	-1.36
Other Financing Activities	-	-	-	-	-	5
Financing Cash Flow	-5.7	-5.3	-4.4	-1.92	-2.05	2.97
Foreign Exchange Rate Adjustments	0.1	-	-	-0.02	-0.08	-0.12
Net Cash Flow	12.3	12.9	-1.7	3.35	6.86	-2.9
Free Cash Flow	19.4	22.4	19.9	16.42	15.81	9.69
Free Cash Flow Growth	6.59%	12.56%	21.23%	3.83%	63.24%	-
Free Cash Flow Margin	18.39%	19.53%	17.88%	16.29%	19.00%	14.81%
Free Cash Flow Per Share	0.84	0.96	0.86	0.71	0.69	0.42
Cash Interest Paid	0.2	0.2	0.1	0.29	0.09	0.14
Cash Income Tax Paid	2.2	2.9	3.1	-0.36	0.68	-1.06
Levered Free Cash Flow	11.99	20.74	15.04	23.68	7.81	9.93
Unlevered Free Cash Flow	12.24	20.99	15.23	23.93	8.05	9.98
Change in Working Capital	-0.2	0.9	2.3	-0.47	2.31	1.45

Source: S&P Global Market Intelligence. Standard template. Financial Sources.