eEnergy Group Cash Flow Statement

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

Millions GBP. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Net Income	-3.39	-8.18	-8.4	-1.43	0.03
Depreciation & Amortization	1.01	0.38	0.38	0.28	0.27
Other Amortization	-	0.03	0.07	-	0.06
Loss (Gain) on Equity Investments	-	-	-	-	0.03
Stock-Based Compensation	0.8	1.85	0.6	0.52	0.79
Other Operating Activities	3.74	0.74	-1.23	-1.35	-1.04
Change in Accounts Receivable	-0.97	-2.64	7.11	-9.86	-2.41
Change in Inventory	-0.07	0.18	0.15	-0.1	-0.02
Change in Accounts Payable	-2.86	-2.39	-4.56	0.17	2.76
Change in Unearned Revenue	-	-	-	-	-0.26
Change in Other Net Operating Assets	4.56	-6.67	0.56	2.65	-
Operating Cash Flow	2.82	-16.7	-2.08	-6.24	0.21
Capital Expenditures	-0.02	-0.01	-0.2	-0.29	-0.13
Cash Acquisitions	-	-	-	-7.07	-1.18
Sale (Purchase) of Intangibles	-0.14	-0.02	-0.89	-0.4	-0.22
Other Investing Activities	-	22.87	-0.07	-	0.52
Investing Cash Flow	-0.16	22.84	-1.15	-7.77	-1.01
Long-Term Debt Issued	2.34	4.6	-	4.89	0.29
Total Debt Issued	2.34	4.6	1.68	4.89	0.29
Long-Term Debt Repaid	-7.29	-9.06	-	-3.5	-0.48
Total Debt Repaid	-7.29	-9.06	-0.39	-3.5	-0.48
Net Debt Issued (Repaid)	-4.95	-4.46	1.29	1.39	-0.18
Issuance of Common Stock	-	-	1.17	12	3.37
Other Financing Activities	0.9	-	-0.5	-0.94	-0.54
Financing Cash Flow	-4.05	-4.46	1.96	12.45	2.65
Foreign Exchange Rate Adjustments	-	-	-	0.03	-
Net Cash Flow	-1.4	1.69	-1.27	-1.53	1.85
Free Cash Flow	2.8	-16.71	-2.28	-6.53	0.08
Free Cash Flow Margin	14.72%	-66.69%	-15.50%	-62.46%	0.59%
Free Cash Flow Per Share	0.01	-0.04	-0.01	-0.02	-
Cash Interest Paid	-	-	0.4	0.19	-
Levered Free Cash Flow	-0.52	20.74	-	-1.62	0.22
Unlevered Free Cash Flow	1.23	21.1	-	-1.46	0.49
Change in Working Capital	0.66	-11.52	3.26	-7.14	0.07

Source: S&P Global Market Intelligence. Standard template. Financial Sources.