dotdigital Group Cash Flow Statement

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

Millions GBP. Fiscal year is Jul - Jun.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Net Income	9.23	11.21	11.07	12.6	11.83	10.59
Depreciation & Amortization	2.72	1.61	1.6	1.04	1.12	1.27
Other Amortization	9.71	9.71	8.53	6.58	6.12	4.8
Loss (Gain) From Sale of Assets	0.03	0.03	-	0.04	-	-0
Stock-Based Compensation	0.69	0.7	1.2	0.72	0.46	0.63
Other Operating Activities	-3.27	-3.98	-1.03	0.1	0.22	0.54
Change in Accounts Receivable	1.78	0.69	-1.94	-2.24	0.33	-0.36
Change in Accounts Payable	-0.19	2.36	1.64	1.98	3.32	-0.46
Operating Cash Flow	20.69	22.34	21.07	20.81	23.4	16.99
Operating Cash Flow Growth	-3.99%	6.05%	1.24%	-11.08%	37.70%	7.67%
Capital Expenditures	-0.44	-0.32	-0.2	-0.31	-0.47	-0.17
Sale of Property, Plant & Equipment	0	-	-	-	-	0
Cash Acquisitions	-14.47	-14.47	-18.33	-	-	-
Sale (Purchase) of Intangibles	-10.67	-10.32	-9.71	-8.76	-7.69	-6.87
Other Investing Activities	1.32	1.65	0.74	0.9	0.06	0.02
Investing Cash Flow	-24.25	-23.45	-27.49	-8.17	-8.09	-7.02
Long-Term Debt Repaid	-	-0.78	-1.01	-0.92	-1.11	-1.18
Total Debt Repaid	-0.63	-0.78	-1.01	-0.92	-1.11	-1.18
Net Debt Issued (Repaid)	-0.63	-0.78	-1.01	-0.92	-1.11	-1.18
Issuance of Common Stock	0	-	0.01	-	0	0.16
Repurchase of Common Stock	-1.29	-	-	-	-	-
Common Dividends Paid	-3.38	-3.38	-3.07	-2.93	-2.56	-2.47
Financing Cash Flow	-5.29	-4.15	-4.07	-3.84	-3.67	-3.5
Foreign Exchange Rate Adjustments	-0.73	-0.68	-0.03	-0.04	0.33	0.09
Net Cash Flow	-9.58	-5.95	-10.52	8.76	11.97	6.57
Free Cash Flow	20.26	22.03	20.87	20.5	22.94	16.83
Free Cash Flow Growth	-5.17%	5.53%	1.80%	-10.61%	36.32%	8.51%
Free Cash Flow Margin	23.62%	26.25%	26.43%	29.62%	36.50%	28.95%
Free Cash Flow Per Share	0.07	0.07	0.07	0.07	0.07	0.06
Cash Interest Paid	0.12	0.13	0.09	0.06	-	-
Cash Income Tax Paid	5.08	5.53	2.06	1.12	1.76	0.98
Levered Free Cash Flow	10.57	12.07	10.58	8.16	11.69	6.97
Unlevered Free Cash Flow	10.65	12.15	10.64	8.19	11.72	7.02
Change in Working Capital	1.59	3.05	-0.3	-0.26	3.65	-0.83

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