Shearwater Group Cash Flow Statement

Financials in millions GBP. Fiscal year is July - June.

Millions GBP. Fiscal year is Jul - Jun.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Jun '25 Jun 30, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021
Net Income	-9.37	-9.57	-2.11	-8.18	-0.29	0.15
Depreciation & Amortization	1.4	1.8	1.86	1.86	1.88	1.96
Other Amortization	1.67	1.67	1.67	1.27	1.53	1.24
Asset Writedown & Restructuring Costs	8.94	8.94	0.36	6.01	-	-
Stock-Based Compensation	0.02	0.02	0.03	0.09	0.01	0.31
Other Operating Activities	-0.59	-0.69	-1.16	-1.69	1.16	0.01
Change in Accounts Receivable	-2.58	-5.88	14.24	0.81	-10.04	0.89
Change in Accounts Payable	1.13	5.03	-12.59	-0.25	5.38	2.03
Operating Cash Flow	0.61	1.31	2.3	-0.07	-0.37	6.59
Operating Cash Flow Growth	-72.12%	-42.89%	-	-	-	26.30%
Capital Expenditures	-0.02	-0.02	-0.04	-0.06	-0.05	-0.05
Sale of Property, Plant & Equipment	-	-	-	-	-	0.02
Sale (Purchase) of Intangibles	-1.07	-1.07	-1.03	-1.28	-1.1	-0.71
Investing Cash Flow	-1.1	-1.1	-1.07	-1.34	-1.15	-0.74
Long-Term Debt Repaid	-	-	-0.22	-0.2	-0.87	-4.43
Total Debt Repaid	-0.15	-0.15	-0.22	-0.2	-0.87	-4.43
Net Debt Issued (Repaid)	-0.15	-0.15	-0.22	-0.2	-0.87	-4.43
Issuance of Common Stock	-	-	-	-	-	3.75
Other Financing Activities	-	-	-	-	-0.09	-0.47
Financing Cash Flow	-0.15	-0.15	-0.22	-0.2	-0.96	-1.15
Foreign Exchange Rate Adjustments	-	-	-	-	-	-0
Net Cash Flow	-0.63	0.07	1.01	-1.61	-2.47	4.71
Free Cash Flow	0.59	1.29	2.26	-0.13	-0.41	6.55
Free Cash Flow Growth	-72.54%	-42.75%	-	-	-	25.92%
Free Cash Flow Margin	1.70%	4.09%	9.24%	-0.49%	-1.15%	20.61%
Free Cash Flow Per Share	0.03	0.05	0.10	-0.01	-0.02	0.28
Cash Interest Paid	0.01	0.01	-	0.08	0.14	0.04
Cash Income Tax Paid	-	-0.23	-0.3	0.29	0.06	-
Levered Free Cash Flow	-	-	0.27	-8.23	4.37	5.42
Unlevered Free Cash Flow	-	-	0.32	-8.18	4.44	5.54
Change in Working Capital	-1.45	-0.85	1.65	0.57	-4.66	2.92