ActiveOps Plc (AIM:AOM)

ActiveOps Cash Flow Statement

Financials in millions GBP. Fiscal year is April - March.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Net Income	1.1	0.85	-0.5	-2.73	8.99
Depreciation & Amortization	0.83	0.88	0.9	0.92	1.14
Other Amortization	0.59	0.39	0.14	0.09	0.05
Loss (Gain) From Sale of Assets	-	-	-	-	-0
Asset Writedown & Restructuring Costs	-	0.22	-	-	-
Loss (Gain) on Equity Investments	0.02	-	-	-	-
Stock-Based Compensation	0.27	0.23	0.03	0.56	0.04
Other Operating Activities	-0.58	-0.35	-0.03	-0.07	0.48
Change in Accounts Receivable	0.19	0.43	-2.62	2.08	-0.1
Change in Accounts Payable	2.1	1.2	5.17	-3.11	4.34
Operating Cash Flow	4.53	3.85	3.09	-2.26	4.21
Operating Cash Flow Growth	17.75%	24.73%	-	-	442.65%
Capital Expenditures	-0.1	-0.18	-0.09	-0.1	-0.07
Sale (Purchase) of Intangibles	-1.04	-1.36	-0.89	-0.36	-0.03
Investment in Securities	5.76	-3.22	-3.04	-	-
Other Investing Activities	0.49	0.17	0.05	0	14.66
Investing Cash Flow	5.11	-4.59	-3.97	-0.46	14.56
Short-Term Debt Repaid	-	-	-	-	-1
Long-Term Debt Repaid	-0.1	-0.16	-0.17	-0.18	-6.59
Total Debt Repaid	-0.1	-0.16	-0.17	-0.18	-7.59
Net Debt Issued (Repaid)	-0.1	-0.16	-0.17	-0.18	-7.59
Issuance of Common Stock	-	-	-	-	1.73
Other Financing Activities	-0.02	-0.01	-0.04	-0.01	-
Financing Cash Flow	-0.12	-0.17	-0.21	-0.2	-5.86
Foreign Exchange Rate Adjustments	-0.29	-0.08	-0.32	0.05	-0.39
Net Cash Flow	9.23	-0.99	-1.41	-2.86	12.52
Free Cash Flow	4.43	3.67	3	-2.35	4.14
Free Cash Flow Growth	20.80%	22.50%	-	-	472.24%
Free Cash Flow Margin	14.55%	13.70%	11.76%	-10.26%	20.32%
Free Cash Flow Per Share	0.06	0.05	0.04	-0.03	0.07
Cash Interest Paid	0.02	0.01	0.06	0.07	0.29
Cash Income Tax Paid	0.43	0.34	0.28	0.18	0.25
Levered Free Cash Flow	3.37	2.13	2.57	-1.15	2.59
Unlevered Free Cash Flow	3.38	2.13	2.59	-1.12	2.77
Change in Working Capital	2.29	1.64	2.55	-1.03	4.25

Updated Mar 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.