Manx Financial Group Cash Flow Statement

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

Millions GBP. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	6.39	8.1	5.29	4.33	2.79
Depreciation & Amortization	1.1	1.18	1.51	1.34	1.4
Other Amortization	0.43	0.11	-	-	-
Loss (Gain) From Sale of Investments	-2.6	-4.28	-2.09	-0.27	-0.03
Provision for Credit Losses	3.34	1.75	4.14	3.99	-
Loss (Gain) on Equity Investments	-0.09	-0.12	-	-0.02	-0.03
Change in Accounts Payable	1.68	-5.43	1.95	1.44	-0.11
Change in Trading Asset Securities	-	-	-	-	0
Change in Other Net Operating Assets	-11.3	3.99	8.45	-12.54	-18.52
Other Operating Activities	6.38	1.04	-1.09	-1.27	17.4
Operating Cash Flow	5.32	6.33	18.16	-3.01	2.91
Operating Cash Flow Growth	-15.90%	-65.14%	-	-	-
Capital Expenditures	-0.84	-0.23	-1.28	-1.47	-2.11
Sale of Property, Plant & Equipment	0.58	-	0.76	2.08	0.96
Cash Acquisitions	-0.13	-0.02	-0.07	-2.72	-0.68
Sale (Purchase) of Intangibles	-0.4	-1.37	-2.25	-0.5	-0.48
Investment in Securities	-3.04	-0.86	-33.24	0.73	-15.47
Investing Cash Flow	-3.83	-2.48	-36.07	-1.88	-17.78
Long-Term Debt Issued	7.6	5.98	7.99	7.66	1.45
Long-Term Debt Repaid	-0.28	-0.44	-0.35	-0.2	-0.2
Net Debt Issued (Repaid)	7.32	5.53	7.64	7.46	1.25
Issuance of Common Stock	-	0.05	0.1	-	-
Common Dividends Paid	-0.5	-0.34	-0.34	-0.22	-0.15
Other Financing Activities	-0.21	-5	-	-	-
Financing Cash Flow	6.61	0.24	7.39	7.24	1.1
Net Cash Flow	8.11	4.09	-10.52	2.35	-13.77
Free Cash Flow	4.48	6.1	16.88	-4.48	0.8
Free Cash Flow Growth	-26.59%	-63.85%	-	-	-
Free Cash Flow Margin	10.99%	15.55%	49.19%	-17.67%	4.36%
Free Cash Flow Per Share	0.03	0.04	0.11	-0.03	0.01
Cash Interest Paid	19.97	22.39	14.06	6.18	4.94
Cash Income Tax Paid	0.58	1.1	1.34	0.16	0.01

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