ANSYS Cash Flow Statement

Financials in millions GBP. Fiscal year is July - June.

Millions GBP. Fiscal year is Jul - Jun.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec '24 Dec 31, 2024	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021	Jun '20 Jun 30, 2020
Net Income	2.32	2.19	-0.09	0.83	1.6	0.58
Depreciation & Amortization	5.74	5.38	5.09	3.53	2.33	1.63
Other Amortization	2	1.63	1.34	1.21	0.73	0.23
Loss (Gain) From Sale of Assets	-	-	-	-0.02	-	-
Asset Writedown & Restructuring Costs	-	-	-	-	0.99	-
Stock-Based Compensation	2.55	2.33	2.29	1.66	0.55	0.31
Other Operating Activities	-0.52	-0.45	0.35	-0.54	-2.19	0.29
Change in Accounts Receivable	-3.52	-1.34	-1.67	-3.01	-0.87	-0.42
Change in Inventory	1.2	1	0.31	-0.99	-	-
Change in Accounts Payable	-1.15	-0.17	-0.7	1.77	2.34	0.68
Operating Cash Flow	8.63	10.55	6.93	4.42	5.47	3.29
Operating Cash Flow Growth	-21.04%	52.21%	56.69%	-19.17%	66.15%	56.93%
Capital Expenditures	-3.61	-3.88	-4.33	-9.56	-	-2.82
Sale of Property, Plant & Equipment	-	-	-	0.06	-	-
Cash Acquisitions	-	-	-	-	-	-0.75
Sale (Purchase) of Intangibles	-2.89	-2.91	-2.82	-2.59	-	-0.72
Other Investing Activities	-	-	-	-	-	0.12
Investing Cash Flow	-6.51	-6.79	-7.15	-12.09	-	-4.17
Long-Term Debt Issued	-	0.23	-	3.67	3.05	1.49
Long-Term Debt Repaid	-	-3.88	-1.89	-3.84	-4.22	-1.06
Net Debt Issued (Repaid)	-1.91	-3.65	-1.89	-0.17	-1.17	0.43
Issuance of Common Stock	-	-	-	14.99	5.2	-
Common Dividends Paid	-	-	-	-	-0.18	-0.18
Other Financing Activities	-0.05	-0.25	-0.31	-0.37	-0.74	-0.28
Financing Cash Flow	-1.96	-3.9	-2.19	14.45	3.1	-0.03
Foreign Exchange Rate Adjustments	-0	0.01	0.08	0.01	-	-
Miscellaneous Cash Flow Adjustments	-	-	-	0	-6.64	-
Net Cash Flow	0.16	-0.13	-2.33	6.79	1.94	-0.91
Free Cash Flow	5.02	6.67	2.6	-5.14	5.47	0.48
Free Cash Flow Growth	-40.99%	156.20%	-	-	1052.21%	-45.84%
Free Cash Flow Margin	16.02%	23.41%	11.64%	-28.09%	47.12%	5.08%
Free Cash Flow Per Share	0.07	0.10	0.04	-0.08	0.10	0.01
Cash Interest Paid	0.17	0.25	0.31	0.37	0.29	0.09
Cash Income Tax Paid	0.01	-0.03	0.01	-0.04	0.03	0.02
Levered Free Cash Flow	6.05	4.16	1.53	-10.18	4.34	0.51
Unlevered Free Cash Flow	6.17	4.32	1.72	-9.97	4.46	0.63
Change in Net Working Capital	-1.39	-0.95	-0.43	4.21	-0.52	-1.27

Updated Mar 17, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.