Keystone Law Group plc (AIM:KEYS)

Keystone Law Group Cash Flow Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jul 31, 2025	Jan 31, 2025	Jan 31, 2024	Jan 31, 2023	Jan 31, 2022	Jan 31, 2021
Net Income	9.71	8.55	7.65	6.73	6.65	4.33
Depreciation & Amortization	0.72	0.82	0.9	0.89	0.88	0.87
Stock-Based Compensation	0.81	0.78	0.61	0.5	0.37	0.21
Other Operating Activities	-2.52	-3.24	-1.2	-0.54	0.16	0.07
Change in Accounts Receivable	-2.77	-3.13	-2.59	-2.63	-1.87	-1.55
Change in Accounts Payable	1.74	2.2	1.44	2.2	2.11	1.53
Change in Other Net Operating Assets	0.29	0.25	0.72	0.08	0.01	0.04
Operating Cash Flow	7.97	6.24	7.53	7.23	8.31	5.5
Operating Cash Flow Growth	49.88%	-17.11%	4.12%	-12.93%	50.97%	36.30%
Capital Expenditures	-0.8	-0.77	-0.07	-0.06	-0.04	-0.05
Investment in Securities	-	-	-0.04	-	-	-
Other Investing Activities	2.62	1.97	1.58	0.22	0.01	0.04
Investing Cash Flow	1.82	1.19	1.46	0.16	-0.03	-0.01
Long-Term Debt Repaid	-	-0.21	-0.6	-0.46	-0.44	-0.44
Net Debt Issued (Repaid)	-0.45	-0.21	-0.6	-0.46	-0.44	-0.44
Issuance of Common Stock	0	0	0	0	-	-
Common Dividends Paid	-11.15	-5.91	-9.18	-8.26	-4.72	-2.06
Financing Cash Flow	-11.59	-6.12	-9.78	-8.72	-5.17	-2.51
Net Cash Flow	-1.81	1.32	-0.78	-1.33	3.11	2.98
Free Cash Flow	7.17	5.47	7.46	7.17	8.27	5.45
Free Cash Flow Growth	35.69%	-26.69%	4.09%	-13.29%	51.66%	50.02%
Free Cash Flow Margin	6.74%	5.54%	8.38%	9.28%	11.88%	9.91%
Free Cash Flow Per Share	0.22	0.17	0.23	0.23	0.26	0.17
Cash Interest Paid	0.89	0.86	0.69	0.15	0.1	0.11
Cash Income Tax Paid	3.27	4.4	2.21	1.96	1.55	0.97
Levered Free Cash Flow	6.35	4.76	6.28	5.76	6.91	4.49
Unlevered Free Cash Flow	6.91	5.3	6.71	5.85	6.97	4.56
Change in Working Capital	-0.75	-0.67	-0.43	-0.35	0.25	0.02

Updated Sep 12, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.