Camellia Cash Flow Statement

Financials in millions GBP. Fiscal year is January - December.

Millions GBP. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	-3.1	-4.9	-3.7	-13.6	2.3	-5
Depreciation & Amortization	9.5	9.8	10.9	14.3	13	16.2
Other Amortization	-	-	-	0.1	-	0.3
Loss (Gain) From Sale of Assets	-16.8	-14.7	-4.4	-3.4	-1.4	-14.7
Asset Writedown & Restructuring Costs	0.8	0.8	1.6	10.1	0.5	6.5
Loss (Gain) From Sale of Investments	4.5	4.4	-19.3	-0.6	-0.3	-0.3
Loss (Gain) on Equity Investments	-	-0.2	-3.4	3.7	-7.2	-6.1
Other Operating Activities	-0.6	-0.8	10.1	-0.5	-10.3	-1.1
Change in Accounts Receivable	-0.4	7.3	-4.4	-6.5	-1.4	-
Change in Inventory	0.2	0.8	-4.3	-9.8	-4.6	-
Change in Accounts Payable	-2.2	-6.9	1.8	3.3	1.8	-
Change in Other Net Operating Assets	1.6	1.2	-1.7	-3	-4.9	17.1
Operating Cash Flow	-3.6	-2.6	-14.9	-2.1	-13.1	12.9
Operating Cash Flow Growth	-	-	-	-	-	2.38%
Capital Expenditures	-10.3	-9.4	-10.7	-14.5	-9.9	-13.5
Sale of Property, Plant & Equipment	87.3	82.4	1.2	5.3	0.6	0.7
Cash Acquisitions	-0.3	-0.3	-	-	-9.6	-
Divestitures	-	-	16.6	-1.6	-	-
Sale (Purchase) of Intangibles	-0.1	-0.1	-	-	-	-0.3
Sale (Purchase) of Real Estate	-	-	-	-2.5	-0.9	-0.9
Investment in Securities	-56.7	-28.2	-2	5.6	12.4	-3.6
Other Investing Activities	12.2	13.6	4.9	4.5	4.2	25.9
Investing Cash Flow	32.1	58	10	-3.2	-3.2	8.3
Long-Term Debt Issued	-	0.9	4.8	1.4	3.8	1.9
Long-Term Debt Repaid	-	-5.4	-2.4	-4.2	-14.8	-4.5
Net Debt Issued (Repaid)	-6	-4.5	2.4	-2.8	-11	-2.6
Repurchase of Common Stock	-12.9	-0.2	-	-	-	-
Common Dividends Paid	-	-	-4	-4	-5.2	-
Other Financing Activities	-1.3	-4.3	-4.3	-5.3	-1.9	-7
Financing Cash Flow	-20.2	-9	-5.9	-12.1	-18.1	-12.4
Foreign Exchange Rate Adjustments	2.2	4	-0.9	3.1	-0.6	-3.3
Miscellaneous Cash Flow Adjustments	-0.1	-0.5	-	-	-	-
Net Cash Flow	10.4	49.9	-11.7	-14.3	-35	5.5
Free Cash Flow	-13.9	-12	-25.6	-16.6	-23	-0.6
Free Cash Flow Margin	-5.25%	-4.58%	-10.07%	-5.58%	-9.01%	-0.21%
Free Cash Flow Per Share	-5.04	-4.34	-9.27	-6.01	-8.33	-0.22
Cash Interest Paid	3.4	3.5	1.7	2.2	2.8	1.6
Cash Income Tax Paid	6.8	5.9	7	8.3	13	7.2
Levered Free Cash Flow	78.03	83.56	-66.34	-26.15	-18.3	17.81
Unlevered Free Cash Flow	80.03	85.75	-64.59	-24.78	-16.55	18.81
Change in Working Capital	-0.8	2.4	-8.6	-16	-9.1	17.1

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.