Science 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	33.27	12.02	5.52	10.56	9.56
Depreciation & Amortization	5.47	5.78	6.69	5.25	4.4
Other Amortization	0.17	0.1	0.1	0.1	0.02
Asset Writedown & Restructuring Costs	-	-	-	-0.22	-
Loss (Gain) From Sale of Investments	-25.48	-	4.76	-	-
Loss (Gain) on Equity Investments	-	-	0.17	-0.6	1.06
Stock-Based Compensation	2.1	2.27	2	1.61	0.73
Other Operating Activities	-1.01	-0.39	0.55	-1.69	-2.6
Change in Accounts Receivable	3.76	-4.55	-2.02	-0.68	-1.39
Change in Inventory	0.07	0.17	1.22	-0.02	-1.05
Change in Accounts Payable	3.36	2.25	-10.76	1.24	2.49
Change in Other Net Operating Assets	1.45	0.83	-0.32	-0.27	0.78
Operating Cash Flow	23.16	18.48	7.91	15.27	14.01
Operating Cash Flow Growth	25.37%	133.52%	-48.19%	8.97%	-20.77%
Capital Expenditures	-0.03	-	-0.08	-0.09	-0.54
Cash Acquisitions	-	-	-13.92	-	-1.46
Divestitures	-	-	0.64	-	-
Sale (Purchase) of Intangibles	-0.17	-	-	-	-4.32
Investment in Securities	25.48	-	-	-0.21	-12.77
Other Investing Activities	1.42	0.72	0.58	0.27	0
Investing Cash Flow	26.71	0.72	-12.78	-0.03	-19.08
Long-Term Debt Repaid	-1.14	-1.89	-2.11	-2.34	-2.5
Net Debt Issued (Repaid)	-1.14	-1.89	-2.11	-2.34	-2.5
Issuance of Common Stock	0	0	0.01	0	17.78
Repurchase of Common Stock	-10.74	-4.96	-3.88	-1.32	-0.56
Common Dividends Paid	-3.56	-3.66	-2.26	-2.27	-1.64
Other Financing Activities	-0.55	-0.21	-0.25	-0.53	-
Financing Cash Flow	-15.99	-10.72	-8.49	-6.46	13.08
Foreign Exchange Rate Adjustments	-0.33	0.14	-0.33	0.54	0.11
Net Cash Flow	33.56	8.62	-13.68	9.32	8.12
Free Cash Flow	23.13	18.48	7.83	15.18	13.47
Free Cash Flow Growth	25.20%	135.90%	-48.40%	12.69%	-23.22%
Free Cash Flow Margin	20.71%	16.70%	6.91%	17.59%	16.59%
Free Cash Flow Per Share	0.51	0.40	0.17	0.32	0.30
Cash Interest Paid	1.3	0.87	1.11	0.81	0.65
Cash Income Tax Paid	7.95	2.49	1.29	2.28	3.96
Levered Free Cash Flow	26.56	14.21	6.31	13.29	8.49
Unlevered Free Cash Flow	27.17	14.56	6.96	13.64	8.89
Change in Working Capital	8.64	-1.31	-11.88	0.26	0.85