Fintel Plc (AIM:FNTL)

Fintel Cash Flow Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	5.9	7.1	9.8	15.4	8.1
Depreciation & Amortization	4.1	3	2.7	2.9	3.1
Other Amortization	1.5	1.3	1.1	1.5	1.1
Loss (Gain) From Sale of Assets	0.1	0.2	0.7	-7.8	-
Loss (Gain) From Sale of Investments	-0.2	-	-	-	-
Stock-Based Compensation	1.1	1.5	1.3	1.1	0.9
Other Operating Activities	-3.7	0.1	-1.8	3.4	1
Change in Accounts Receivable	-1.4	0.4	0.1	-0.6	1.6
Change in Accounts Payable	-1.2	-1.1	1.7	1.2	0.9
Operating Cash Flow	6.2	12.5	15.6	17.1	16.7
Operating Cash Flow Growth	-50.40%	-19.87%	-8.77%	2.40%	60.76%
Capital Expenditures	-0.3	-0.3	-0.2	-0.2	-1.3
Cash Acquisitions	-16.6	-13.3	-	-	-
Divestitures	0.6	0.6	-	11.1	-
Sale (Purchase) of Intangibles	-5.4	-4.5	-1.7	-1.6	-2.3
Investment in Securities	-1.3	-1	-	-	-
Other Investing Activities	-1.6	0.3	-	-	0.1
Investing Cash Flow	-25.7	-18.8	-1.9	9.3	-3.5
Long-Term Debt Issued	19	11	-	-	7
Long-Term Debt Repaid	-0.6	-0.5	-7.5	-23.8	-16
Net Debt Issued (Repaid)	18.4	10.5	-7.5	-23.8	-9
Issuance of Common Stock	0.4	0.2	1.2	0.8	-
Common Dividends Paid	-3.7	-3.5	-3.2	-3.7	-2.8
Other Financing Activities	-2	-1	-0.8	-0.6	-1.8
Financing Cash Flow	13.1	6.2	-10.3	-27.3	-13.6
Net Cash Flow	-6.4	-0.1	3.4	-0.9	-0.4
Free Cash Flow	5.9	12.2	15.4	16.9	15.4
Free Cash Flow Growth	-51.64%	-20.78%	-8.88%	9.74%	51.28%
Free Cash Flow Margin	7.54%	18.80%	23.16%	26.45%	25.25%
Free Cash Flow Per Share	0.06	0.12	0.15	0.17	0.16
Cash Interest Paid	1.6	0.5	0.2	0.5	1
Cash Income Tax Paid	3.5	2.8	4.8	1.8	2.4
Levered Free Cash Flow	10.09	12.79	10.29	13.26	9.63
Unlevered Free Cash Flow	11.59	13.29	10.54	13.7	10.45
Change in Working Capital	-2.6	-0.7	1.8	0.6	2.5

Updated Mar 18, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.