FRP Advisory Group Cash Flow Statement

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

Millions GBP. Fiscal year is May - Apr.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Oct '25 Oct 31, 2025	Apr '25 Apr 30, 2025	Apr '24 Apr 30, 2024	Apr '23 Apr 30, 2023	Apr '22 Apr 30, 2022	Apr '21 Apr 30, 2021
Net Income	31.8	31.3	29.9	15.6	15.12	16.6
Depreciation & Amortization	3.4	3.2	2.8	2.5	2.13	1.55
Stock-Based Compensation	6	5.6	3.8	8.4	8	4.64
Other Adjustments	0.7	0.9	0.6	0.4	0.5	0.23
Change in Receivables	-5.4	-6	-9	-11.6	-3.57	-2.83
Changes in Accounts Payable	-0.2	5	6.9	-2.2	1.59	-4.98
Changes in Income Taxes Payable	-8.3	-9.5	-9.4	-2	-5.46	-4.45
Operating Cash Flow	28.2	30.5	25.6	11.1	18.29	10.77
Operating Cash Flow Growth	-0.70%	19.14%	130.63%	-39.31%	69.86%	309.74%
Capital Expenditures	-1.8	-1.2	-0.9	-0.6	-1.4	-1.11
Payments for Business Acquisitions	-4.4	-10.6	-4.4	-1.6	-4.38	-12.21
Other Investing Activities	0.1	0.1	0.2	0.2	-	-
Investing Cash Flow	-9.1	-11.7	-5.1	-2	-5.78	-13.32
Long-Term Debt Issued	-	7.2	-	-	-	8
Long-Term Debt Repaid	-3	-3	-1.6	-2	-1.2	-
Net Long-Term Debt Issued (Repaid)	-3	4.2	-1.6	-2	-1.2	8
Issuance of Common Stock	-	-	-	7.5	-	3.76
Net Common Stock Issued (Repurchased)	-	-	-	7.5	-	3.76
Common Dividends Paid	-13.5	-12.6	-11	-9.8	-9.17	-4.99
Other Financing Activities	-2.6	-2.6	-2.7	-2	-1.6	-1.14
Financing Cash Flow	-19	-11	-15.3	-6.3	-11.97	5.63
Net Cash Flow	0.1	7.8	5.2	2.8	0.54	3.07
Free Cash Flow	26.4	29.3	24.7	10.5	16.89	9.65
Free Cash Flow Growth	-9.90%	18.62%	135.24%	-37.84%	74.97%	402.55%
FCF Margin	16.33%	19.25%	19.27%	10.10%	17.74%	12.22%
Free Cash Flow Per Share	0.10	0.12	0.10	0.04	0.07	0.04
Levered Free Cash Flow	3.6	24.2	19.8	8.4	7.56	12.62
Unlevered Free Cash Flow	16.65	20.65	21.84	10.73	9.15	4.81