RC Fornax Cash Flow Statement

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

Millions GBP. Fiscal year is Sep - Aug.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022
Period Ending	Feb '25 Feb 28, 2025	Aug '24 Aug 31, 2024	Aug '23 Aug 31, 2023	Aug '22 Aug 31, 2022
Net Income	0.61	0.58	0.36	0.29
Depreciation & Amortization	0.03	0.03	0	0
Other Operating Activities	0.11	0.11	0.04	0.07
Change in Accounts Receivable	-2.48	-0.43	0.06	-0.39
Change in Accounts Payable	1.1	0.06	0.18	0.3
Change in Other Net Operating Assets	-0.03	-0.03	-0.01	0
Operating Cash Flow	-0.78	0.32	0.63	0.26
Operating Cash Flow Growth	-	-50.08%	139.01%	-
Capital Expenditures	-0.08	-0.01	-	-0.01
Investing Cash Flow	-0.08	-0.01	-	-0.01
Short-Term Debt Issued	-	0.49	0.28	-
Total Debt Issued	0.49	0.49	0.28	-
Short-Term Debt Repaid	-	-0.16	-0.05	-0.05
Long-Term Debt Repaid	-	-0.04	-0	-
Total Debt Repaid	-0.37	-0.2	-0.05	-0.05
Net Debt Issued (Repaid)	0.13	0.3	0.23	-0.05
Common Dividends Paid	-0.41	-0.57	-0.44	-0.05
Financing Cash Flow	3.13	-0.27	-0.21	-0.11
Net Cash Flow	2.21	0.04	0.42	0.15
Free Cash Flow	-0.86	0.31	0.63	0.26
Free Cash Flow Growth	-	-51.03%	146.48%	-
Free Cash Flow Margin	-12.63%	4.76%	14.88%	15.54%
Cash Interest Paid	0.14	0.2	0.09	0.03
Cash Income Tax Paid	0.1	0.1	0.06	-
Levered Free Cash Flow	-	0.31	0.59	-
Unlevered Free Cash Flow	-	0.34	0.61	-
Change in Net Working Capital	-	0.3	-0.27	-

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