Kromek Group plc (AIM:KMK)

Kromek 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	3.75	-3.29	-6.1	-4.92	-5.35
Depreciation & Amortization	1.89	1.99	4.79	4.32	4.04
Other Amortization	2.68	2.52	-	-	-
Loss (Gain) From Sale of Assets	0.44	0.04	-	-	0.08
Asset Writedown & Restructuring Costs	-	-	-	-	0.03
Stock-Based Compensation	1.03	0.49	0.35	0.24	0.11
Other Operating Activities	0.91	2.37	1.17	-0.82	0.57
Change in Accounts Receivable	6.55	-7.45	0.9	0.22	1.57
Change in Inventory	-1.81	0.6	-0.39	-4.3	0.21
Change in Accounts Payable	0.47	-0.06	-0.53	1.74	-2.57
Operating Cash Flow	15.9	-2.8	0.2	-3.53	-1.31
Capital Expenditures	-0.19	-0.15	-0.27	-0.65	-0.45
Sale (Purchase) of Intangibles	-4.48	-4.9	-5	-5.8	-5.62
Other Investing Activities	0.11	0.04	0	0.03	0
Investing Cash Flow	-4.55	-5	-5.27	-6.42	-6.07
Long-Term Debt Issued	4.4	7	3.94	0.76	3.22
Total Debt Issued	4.4	7	3.94	0.76	3.22
Long-Term Debt Repaid	-12.1	-6.5	-1.95	-1.99	-0.99
Total Debt Repaid	-12.1	-6.5	-1.95	-1.99	-0.99
Net Debt Issued (Repaid)	-7.7	0.5	1.99	-1.23	2.23
Issuance of Common Stock	-	7.48	-	-	12.22
Other Financing Activities	-1.5	-0.8	-0.7	-0.34	-0.31
Financing Cash Flow	-9.19	7.18	1.29	-1.57	14.13
Foreign Exchange Rate Adjustments	-0.92	-0.01	-0.2	0.99	-0.59
Net Cash Flow	1.24	-0.63	-3.98	-10.52	6.16
Free Cash Flow	15.72	-2.95	-0.07	-4.18	-1.76
Free Cash Flow Margin	59.29%	-15.19%	-0.42%	-34.68%	-17.03%
Free Cash Flow Per Share	0.02	-0.01	-	-0.01	-0.01
Cash Interest Paid	1.44	0.7	0.7	0.34	0.31
Cash Income Tax Paid	-0.39	-1.07	-1.2	-1.28	-1.01
Levered Free Cash Flow	8.64	-9.16	-4.12	-9.03	-6.98
Unlevered Free Cash Flow	9.74	-7.99	-3.34	-8.67	-6.63
Change in Working Capital	5.2	-6.92	-0.02	-2.35	-0.79

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