EnSilica Cash Flow Statement

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

Millions GBP. Fiscal year is Jun - May.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Nov '25 Nov 30, 2025	May '25 May 31, 2025	May '24 May 31, 2024	May '23 May 31, 2023	May '22 May 31, 2022	May '21 May 31, 2021
Net Income	-2.03	-2.73	-0.18	1.79	0.15	-2.08
Depreciation & Amortization	0.49	0.69	0.53	0.46	0.16	0.11
Other Amortization	1.79	0.98	0.29	0.27	0.17	0.11
Asset Writedown & Restructuring Costs	0.91	0.91	-	-	-	2.02
Stock-Based Compensation	0.26	0.26	0.25	0.21	0.12	0.03
Other Operating Activities	-0.03	-0	2.84	0.55	3.16	-0.39
Change in Accounts Receivable	0.36	-1.72	-1	-3.77	-0.3	-1.5
Change in Inventory	-0.39	0.31	-0.45	-0.09	-0.19	0.06
Change in Accounts Payable	6.79	3.37	1.98	2.32	-0.7	1.11
Change in Other Net Operating Assets	0.07	0.03	0.01	0.06	-1.18	0.08
Operating Cash Flow	8.22	2.11	4.27	1.8	1.39	-0.43
Operating Cash Flow Growth	-	-50.59%	136.96%	29.55%	-	-
Capital Expenditures	-0.51	-0.68	-0.93	-0.4	-0.28	-0.05
Sale (Purchase) of Intangibles	-6.31	-5.8	-6.43	-4.13	-2.24	-1.67
Other Investing Activities	-	-	0	0.01	0.03	0.01
Investing Cash Flow	-6.82	-6.48	-7.35	-4.52	-2.49	-1.71
Long-Term Debt Issued	-	5.71	0.71	-	-	2.45
Long-Term Debt Repaid	-	-4.75	-1.04	-1	-0.87	-0.88
Net Debt Issued (Repaid)	-1.49	0.97	-0.32	-1	-0.87	1.57
Issuance of Common Stock	0.02	1.23	6.48	1.86	6.92	-
Other Financing Activities	-0.72	-0.91	-0.93	-0.79	-0.65	-0.19
Financing Cash Flow	-2.19	1.29	5.23	0.07	5.4	1.39
Foreign Exchange Rate Adjustments	-0.04	-0.11	-0.09	-	0.04	-0.02
Net Cash Flow	-0.82	-3.19	2.06	-2.65	4.34	-0.78
Free Cash Flow	7.71	1.43	3.34	1.41	1.12	-0.48
Free Cash Flow Growth	-	-57.25%	137.60%	26.19%	-	-
Free Cash Flow Margin	35.65%	7.86%	13.23%	6.87%	7.29%	-5.56%
Free Cash Flow Per Share	0.09	0.02	0.04	0.02	0.01	-0.01
Cash Interest Paid	0.72	0.91	0.93	0.79	0.57	0.19
Cash Income Tax Paid	-	-1.18	-1.79	-1.51	-3.31	0.09
Levered Free Cash Flow	1.98	-4.23	-5.02	-5.48	-2.64	-3.38
Unlevered Free Cash Flow	2.43	-3.66	-4.45	-4.99	-2.28	-3.04
Change in Working Capital	6.83	2	0.55	-1.48	-2.37	-0.25

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