Frenkel Topping 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	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	2.85	2.8	1.66	1.65	2.34
Depreciation & Amortization	0.91	0.85	0.72	0.58	0.33
Asset Writedown & Restructuring Costs	-	-	0.06	-	-
Loss (Gain) From Sale of Investments	-0.01	-0.01	-0.01	0.01	-0.14
Stock-Based Compensation	-0.13	0.23	0.5	0.48	0.29
Other Operating Activities	2.46	0.45	2.4	0.24	-0.21
Change in Accounts Receivable	-1.55	-2.55	-2.74	-2.21	-1.71
Change in Accounts Payable	0.41	0.19	0.61	-0.1	-0.16
Operating Cash Flow	4.94	1.97	3.21	0.66	0.74
Operating Cash Flow Growth	150.69%	-38.64%	388.15%	-11.06%	-56.99%
Capital Expenditures	-0.36	-0.24	-0.29	-0.24	-0.1
Cash Acquisitions	-1.17	-4.88	-3.52	-11.49	-5.6
Investment in Securities	-	-	-	-	1.28
Investing Cash Flow	-1.53	-5.12	-3.81	-11.75	-4.45
Long-Term Debt Issued	0.38	7.18	0.24	-	-
Long-Term Debt Repaid	-0.93	-0.84	-0.72	-0.37	-0.42
Net Debt Issued (Repaid)	-0.55	6.34	-0.48	-0.37	-0.42
Issuance of Common Stock	-	-	0	9.64	2.34
Common Dividends Paid	-1.69	-1.69	-1.27	-1.77	-1.56
Other Financing Activities	-0.85	-0.79	-0.22	-0.04	-0.03
Financing Cash Flow	-3.08	3.86	-1.97	7.46	0.33
Net Cash Flow	0.33	0.71	-2.56	-3.63	-3.38
Free Cash Flow	4.58	1.73	2.92	0.42	0.64
Free Cash Flow Growth	164.11%	-40.69%	599.04%	-34.68%	-61.98%
Free Cash Flow Margin	10.98%	4.63%	8.91%	1.68%	3.48%
Free Cash Flow Per Share	0.04	0.01	0.02	0.00	0.01
Cash Interest Paid	0.61	0.59	0.05	0.04	0.03
Cash Income Tax Paid	1.52	1.43	1.01	1	0.88
Levered Free Cash Flow	5.13	-2.64	2.04	-0.13	0.32
Unlevered Free Cash Flow	5.51	-2.35	2.07	-0.11	0.34
Change in Working Capital	-1.14	-2.36	-2.12	-2.3	-1.87