Knights Group Holdings 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	1.18	7.58	9.85	7.94	-2.53	3.4
Depreciation & Amortization	14.72	12.59	11.84	11.51	10.64	7.62
Other Amortization	0.08	0.09	0.1	0.1	0.12	0.08
Loss (Gain) From Sale of Assets	0.13	0.19	0.14	0	0.02	0.03
Stock-Based Compensation	1.48	1.19	1.12	1.25	0.84	1.39
Other Operating Activities	14.57	8.73	3.32	4.38	5.6	1.75
Change in Accounts Receivable	-2.91	-6.75	-2.4	-0.58	1.2	-2.96
Change in Accounts Payable	1.14	1.62	-1.15	-3.86	-4.2	-2.23
Change in Unearned Revenue	0.01	-0.06	-0.03	-0.02	0.02	0.04
Change in Other Net Operating Assets	-0.34	0.07	0.03	-0.74	0.47	-0.26
Operating Cash Flow	29.52	25.25	22.83	20	12.17	8.85
Operating Cash Flow Growth	22.15%	10.61%	14.18%	64.37%	37.47%	48.37%
Capital Expenditures	-9.33	-11.75	-8.17	-1.85	-2.53	-4.36
Sale of Property, Plant & Equipment	0.13	0.14	-	-	-	0.01
Cash Acquisitions	-30.65	-27.59	-4.31	-7.23	-7.9	-4.37
Divestitures	-	-	-	1.07	-	-
Sale (Purchase) of Intangibles	-0.15	-0.08	-0.04	-0.07	-0.06	-0.2
Investment in Securities	0.07	-	-2.55	-	-	-
Other Investing Activities	0.69	0.23	-	-	0.12	1.98
Investing Cash Flow	-36.26	-38.09	-14.66	-7.85	-10.33	-6.94
Long-Term Debt Issued	-	52.15	23.2	34.43	47.35	19
Long-Term Debt Repaid	-	-27.86	-22.27	-40.03	-45.39	-28.95
Net Debt Issued (Repaid)	21.72	24.29	0.94	-5.61	1.96	-9.95
Issuance of Common Stock	0	-	-	-	0.8	-
Repurchase of Common Stock	-1.2	-0.6	-	-	-	-
Common Dividends Paid	-1.51	-3.9	-3.53	-3.06	-1.23	-
Other Financing Activities	-7.86	-6.48	-4.18	-3.66	-2.06	-1.77
Financing Cash Flow	11.16	13.32	-6.77	-12.33	-0.54	-11.72
Net Cash Flow	4.42	0.48	1.41	-0.18	1.3	-9.81
Free Cash Flow	20.19	13.5	14.67	18.14	9.64	4.49
Free Cash Flow Growth	58.78%	-7.94%	-19.16%	88.22%	114.53%	29.74%
Free Cash Flow Margin	10.85%	8.34%	9.78%	12.77%	7.67%	4.35%
Free Cash Flow Per Share	0.22	0.15	0.17	0.21	0.12	0.05
Cash Interest Paid	7.74	6.21	4.5	3.66	2.06	1.77
Cash Income Tax Paid	4.92	5.82	5.43	2.42	4.09	2.13
Levered Free Cash Flow	10.95	-1.33	7.8	16.87	1.26	11.32
Unlevered Free Cash Flow	15.9	2.69	10.88	19.16	2.74	12.5
Change in Working Capital	-2.09	-5.12	-3.55	-5.2	-2.52	-5.42

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