Franchise Brands 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	8.98	7.28	2.99	8.15	4.23
Depreciation & Amortization	15.27	14.99	11.39	3.47	1.61
Other Amortization	1.18	1.24	0.93	0.5	0.34
Loss (Gain) From Sale of Assets	-0.7	-0.1	-0.06	-	-
Stock-Based Compensation	0.87	1.48	0.84	0.54	0.3
Other Operating Activities	3.32	4.84	4.07	-1.74	-1.34
Change in Accounts Receivable	-5.27	0.42	-3.59	-3.06	-1.51
Change in Inventory	0.12	-0.34	0.34	-0.4	-0.22
Change in Accounts Payable	4.35	-1.65	3.26	1.95	2.47
Operating Cash Flow	28.12	28.16	20.16	9.41	7.27
Operating Cash Flow Growth	-0.13%	39.66%	114.29%	29.35%	38.72%
Capital Expenditures	-1	-1.47	-1.18	-0.42	-1.71
Sale of Property, Plant & Equipment	1.1	0.25	0.25	0.26	-
Cash Acquisitions	-	-	-48.89	4.32	-0.86
Sale (Purchase) of Intangibles	-2.1	-1.67	-1.87	-1.09	-0.43
Other Investing Activities	-	-	-	-1.68	-0.02
Investing Cash Flow	-2.55	-2.71	-51.44	0.88	-3.02
Short-Term Debt Issued	7.54	-	-	-	-
Long-Term Debt Issued	2.52	2	100.01	-	0
Total Debt Issued	10.06	2	100.01	-	0
Long-Term Debt Repaid	-22.02	-14.92	-93.8	-3.99	-6.21
Net Debt Issued (Repaid)	-11.96	-12.92	6.21	-3.99	-6.21
Issuance of Common Stock	-	-	94.3	0.33	-
Repurchase of Common Stock	-1.54	-0.08	-	-2.37	-
Common Dividends Paid	-4.71	-4.43	-3.37	-2.34	-1.34
Other Financing Activities	-4.93	-7.3	-5.72	-0.24	-0.86
Financing Cash Flow	-23.14	-24.72	32.9	-8.6	-8.4
Foreign Exchange Rate Adjustments	-0.07	-0.08	-0.28	0.2	-
Net Cash Flow	2.37	0.64	1.34	1.88	-4.15
Free Cash Flow	27.12	26.69	18.98	8.99	5.57
Free Cash Flow Growth	1.64%	40.62%	111.18%	61.47%	16.35%
Free Cash Flow Margin	19.08%	19.17%	15.68%	12.87%	10.86%
Free Cash Flow Per Share	0.14	0.14	0.11	0.07	0.06
Cash Interest Paid	4.93	7.3	5.72	0.24	0.29
Cash Income Tax Paid	5.61	3.99	4.5	0.72	0.99
Levered Free Cash Flow	22.07	20.56	11.77	5.75	1.85
Unlevered Free Cash Flow	25.53	25.16	15.35	5.9	2.03
Change in Working Capital	-0.8	-1.58	0	-1.51	0.75

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