FRP Advisory Group plc (AIM:FRP)

FRP Advisory Group Cash Flow Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Apr 30, 2025	Apr 30, 2024	Apr 30, 2023	Apr 30, 2022	Apr 30, 2021
Net Income	22.5	22	12.7	11.9	13.61
Depreciation & Amortization	3.2	2.8	2.5	2.1	1.55
Stock-Based Compensation	5.6	3.8	8.4	8	4.64
Other Operating Activities	0.2	-0.9	1.3	-1.7	-1.22
Change in Accounts Receivable	-6	-9	-11.6	-3.6	-2.83
Change in Accounts Payable	5	6.9	-2.2	1.6	-4.98
Operating Cash Flow	30.5	25.6	11.1	18.3	10.77
Operating Cash Flow Growth	19.14%	130.63%	-39.34%	69.95%	309.74%
Capital Expenditures	-1.2	-0.9	-0.6	-1.4	-1.11
Cash Acquisitions	-10.6	-4.4	-1.6	-4.4	-12.17
Other Investing Activities	0.1	0.2	0.2	-	-0.04
Investing Cash Flow	-11.7	-5.1	-2	-5.8	-13.32
Long-Term Debt Issued	7.2	-	-	-	8
Long-Term Debt Repaid	-4.5	-3.4	-3.4	-2.4	-0.91
Net Debt Issued (Repaid)	2.7	-3.4	-3.4	-2.4	7.09
Issuance of Common Stock	-	-	7.5	-	3.76
Common Dividends Paid	-12.6	-11	-9.8	-9.2	-4.99
Other Financing Activities	-1.1	-0.9	-0.6	-0.4	-0.23
Financing Cash Flow	-11	-15.3	-6.3	-12	5.63
Net Cash Flow	7.8	5.2	2.8	0.5	3.07
Free Cash Flow	29.3	24.7	10.5	16.9	9.65
Free Cash Flow Growth	18.62%	135.24%	-37.87%	75.06%	402.55%
Free Cash Flow Margin	19.25%	19.27%	10.10%	17.75%	12.22%
Free Cash Flow Per Share	0.12	0.10	0.04	0.07	0.04
Cash Interest Paid	1.1	0.9	0.6	0.4	0.23
Cash Income Tax Paid	9.5	9.4	2	5.5	4.45
Levered Free Cash Flow	24.14	18.06	7.39	11.69	12.27
Unlevered Free Cash Flow	24.83	18.56	7.76	12	12.42
Change in Working Capital	-1	-2.1	-13.8	-2	-7.82

Updated Apr 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.