MediaZest Cash Flow Statement

Financials in millions GBP. Fiscal year is October - September.

Millions GBP. Fiscal year is Oct - Sep.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021
Net Income	0.1	-0.21	-0.55	0.01	-0.14
Depreciation & Amortization	0.11	0.07	0.07	0.06	0.07
Loss (Gain) From Sale of Assets	-	-	-0.02	-	-
Other Operating Activities	0.13	0.15	0.16	0.15	0.05
Change in Accounts Receivable	-0.99	-0.24	0.27	-0.26	0.08
Change in Inventory	-0.12	0.02	0.02	0.03	-0.06
Change in Accounts Payable	1.26	0.1	0.21	-0.01	0.24
Operating Cash Flow	0.48	-0.11	0.16	-0.02	0.25
Capital Expenditures	-0.07	-0.03	-0.05	-0.04	-0.01
Sale of Property, Plant & Equipment	-	-	0.02	-	-
Sale (Purchase) of Intangibles	-0.01	-	-	-	-
Investing Cash Flow	-0.08	-0.03	-0.03	-0.04	-0.01
Short-Term Debt Issued	-	0.08	0.13	0.11	-
Long-Term Debt Issued	0.03	0.01	0.03	0	-
Total Debt Issued	0.03	0.1	0.16	0.11	-
Short-Term Debt Repaid	-0.28	-	-0.15	-	-0.08
Long-Term Debt Repaid	-0.08	-0.02	-0.06	-0.06	-0.06
Total Debt Repaid	-0.36	-0.02	-0.21	-0.06	-0.14
Net Debt Issued (Repaid)	-0.33	0.08	-0.05	0.06	-0.14
Issuance of Common Stock	-	0.12	-	-	-
Other Financing Activities	-0.03	-0.04	-0.08	-0.07	-0.07
Financing Cash Flow	-0.36	0.16	-0.14	-0.02	-0.21
Net Cash Flow	0.04	0.02	-0.01	-0.08	0.03
Free Cash Flow	0.41	-0.14	0.12	-0.06	0.24
Free Cash Flow Margin	9.82%	-4.42%	4.92%	-2.09%	10.60%
Cash Interest Paid	0.03	0.04	0.08	0.07	0.07
Levered Free Cash Flow	0.24	-0.2	0.23	-0.21	0.15
Unlevered Free Cash Flow	0.31	-0.11	0.34	-0.12	0.24
Change in Working Capital	0.15	-0.12	0.5	-0.24	0.26

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