Everyman Media Group Cash Flow Statement

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

Millions GBP. Fiscal year is Feb - Jan.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2015 - 2019
Period Ending	Jul '25 Jul 3, 2025	Jan '25 Jan 2, 2025	Dec '23 Dec 28, 2023	Dec '22 Dec 29, 2022	Dec '21 Dec 30, 2021	Dec '20 Dec 31, 2020	2015 - 2019
Net Income	-7.72	-8.54	-2.7	-3.5	-5.43	-20.12	Upgrade
Depreciation & Amortization	14.36	14.09	12.4	11.06	11.11	10.11	Upgrade
Other Amortization	0.96	0.96	0.9	0.72	0.7	0.56	Upgrade
Loss (Gain) From Sale of Assets	-0.05	0.24	0.12	0.43	0.49	0.86	Upgrade
Asset Writedown & Restructuring Costs	2.63	2.63	0.72	-	-2.5	5.64	Upgrade
Stock-Based Compensation	0.35	0.59	0.82	1.54	1.07	0.67	Upgrade
Other Operating Activities	6.08	5	2.51	3.75	2.48	-0.12	Upgrade
Change in Accounts Receivable	0.68	-2.33	0.85	-0.19	-2.84	1.57	Upgrade
Change in Inventory	-0.1	-0.11	-0.17	0.02	-0.33	0.13	Upgrade
Change in Accounts Payable	5.77	9.05	2.42	-1.66	7.07	-4.7	Upgrade
Change in Other Net Operating Assets	-	-	-	-0.38	0.38	0.01	Upgrade
Operating Cash Flow	22.97	21.58	17.89	11.8	12.2	-5.4	Upgrade
Operating Cash Flow Growth	64.15%	20.63%	51.62%	-3.32%	-	-	Upgrade
Capital Expenditures	-18.96	-15.43	-18.59	-18.88	-7.39	-8.07	Upgrade
Sale of Property, Plant & Equipment	-	-	6.49	-	-	-	Upgrade
Cash Acquisitions	-	-	-1.25	-	-	-	Upgrade
Sale (Purchase) of Intangibles	-0.79	-0.64	-0.83	-1.06	-0.42	-0.47	Upgrade
Investing Cash Flow	-19.75	-16.07	-14.18	-19.94	-7.81	-8.54	Upgrade
Long-Term Debt Issued	-	5	28	9.5	6	10	Upgrade
Long-Term Debt Repaid	-	-6.33	-27.1	-3.21	-4.03	-15.41	Upgrade
Net Debt Issued (Repaid)	-2.44	-1.33	0.9	6.29	1.97	-5.41	Upgrade
Issuance of Common Stock	8.83	5.68	4.05	5.02	0.59	19.2	Upgrade
Other Financing Activities	-6.96	-6.61	-5.72	-3.71	-3.11	-3.75	Upgrade
Financing Cash Flow	-0.57	-2.26	-0.77	7.61	-0.55	10.05	Upgrade
Foreign Exchange Rate Adjustments	-	-	-	-	0.07	-0.04	Upgrade
Net Cash Flow	2.66	3.24	2.94	-0.54	3.91	-3.94	Upgrade
Free Cash Flow	4.01	6.14	-0.7	-7.09	4.81	-13.48	Upgrade
Free Cash Flow Margin	3.43%	5.73%	-0.77%	-8.99%	9.81%	-55.63%	Upgrade
Free Cash Flow Per Share	0.04	0.07	-0.01	-0.08	0.05	-0.16	Upgrade
Cash Interest Paid	6.96	6.61	5.45	3.71	3.11	2.93	Upgrade
Levered Free Cash Flow	-1.74	1.22	-4.22	-9.65	1.36	-14.31	Upgrade
Unlevered Free Cash Flow	2.57	5.32	-0.93	-7.26	3.33	-12.61	Upgrade
Change in Working Capital	6.35	6.61	3.11	-2.2	4.28	-3	Upgrade

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