Cake Box Holdings Plc (AIM:CBOX)

Cake Box Holdings 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 30, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Net Income	4.37	4.66	4.24	6.31	3.37
Depreciation & Amortization	1.24	1.16	1.08	0.98	0.67
Other Amortization	0.14	0.11	0.05	-	-
Loss (Gain) From Sale of Assets	-0.02	0.01	-0.05	-0.01	-0.02
Asset Writedown & Restructuring Costs	0.18	-	-	-	-
Stock-Based Compensation	0.22	0.09	-	-0.49	0.29
Other Operating Activities	0.27	0.94	0	0.1	0.72
Change in Accounts Receivable	-0.19	-1.47	-0.36	-0.08	-1.17
Change in Inventory	0.3	0.2	-0.32	-0.57	-0.51
Change in Accounts Payable	2.11	1.13	1.11	-0.92	1.86
Change in Other Net Operating Assets	-2.01	-0.54	0.54	-0.03	-0.89
Operating Cash Flow	6.6	6.28	6.28	5.3	4.31
Operating Cash Flow Growth	5.10%	-0.14%	18.67%	22.77%	28.72%
Capital Expenditures	-2.06	-0.89	-1.62	-1.13	-0.7
Sale of Property, Plant & Equipment	0.03	0.05	0.06	0.02	0.03
Cash Acquisitions	-22.25	-	-	-	-
Sale (Purchase) of Intangibles	-1.01	-0.45	-0.35	-	-
Other Investing Activities	0.15	0.15	0.03	0	0
Investing Cash Flow	-25.15	-1.14	-1.88	-1.12	-0.67
Long-Term Debt Issued	14.94	-	-	-	-
Long-Term Debt Repaid	-1.02	-0.36	-0.38	-0.17	-0.13
Net Debt Issued (Repaid)	13.92	-0.36	-0.38	-0.17	-0.13
Issuance of Common Stock	7.2	-	-	-	-
Common Dividends Paid	-3.8	-3.36	-3.09	-2.48	-2.02
Other Financing Activities	-0.9	-0.31	-0.16	-0.08	-0.04
Financing Cash Flow	16.42	-4.03	-3.63	-2.73	-2.19
Net Cash Flow	-2.13	1.1	0.78	1.45	1.45
Free Cash Flow	4.54	5.38	4.67	4.16	3.61
Free Cash Flow Growth	-15.69%	15.30%	12.19%	15.33%	73.08%
Free Cash Flow Margin	10.61%	14.23%	13.42%	12.63%	16.47%
Free Cash Flow Per Share	0.11	0.13	0.12	0.10	0.09
Cash Interest Paid	0.23	0.19	0.16	0.08	0.04
Cash Income Tax Paid	1.79	0.83	1.34	1.41	0.65
Levered Free Cash Flow	3.8	3.78	2.78	2.1	3.75
Unlevered Free Cash Flow	3.94	3.9	2.88	2.15	3.78
Change in Working Capital	0.2	-0.69	0.97	-1.59	-0.71

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