Microlise Group Cash Flow Statement

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

Millions GBP. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2021
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Jun '21 Jun 30, 2021
Net Income	-0.79	-2.05	1.58	1.35	-1.48	1.12
Depreciation & Amortization	4.89	4.83	3.95	3.53	3.38	4.45
Other Amortization	3.26	3.03	2.13	1.72	1.22	0.04
Loss (Gain) From Sale of Assets	0	0	-0.02	-	-	-
Loss (Gain) on Equity Investments	-0.03	0.23	-0.23	0.48	0.09	0.21
Stock-Based Compensation	0.9	0.98	0.73	0.56	0.09	-
Other Operating Activities	0.99	0.4	0.7	0.32	2.46	1.7
Change in Accounts Receivable	1.89	-2.14	-2.32	-2.55	-0.07	-2.85
Change in Inventory	0.69	0.14	-0.71	0.31	0.44	-0.29
Change in Accounts Payable	-4.38	1.43	2.96	3.97	0.42	2.47
Change in Other Net Operating Assets	2.86	2.86	-	-	-	-
Operating Cash Flow	10.28	9.7	8.76	9.69	6.53	6.85
Operating Cash Flow Growth	20.37%	10.67%	-9.53%	48.36%	-4.74%	-36.15%
Capital Expenditures	-1.23	-1.42	-2.2	-0.98	-1	-0.91
Sale of Property, Plant & Equipment	0	0	0.05	-	-	-
Cash Acquisitions	-0.85	-7.26	-2.97	-1	-0.67	-1
Sale (Purchase) of Intangibles	-2.74	-2.77	-2.54	-2.08	-1.44	-1.48
Other Investing Activities	0.42	0.45	0.36	-0.96	-	-
Investing Cash Flow	-4.4	-11	-7.29	-5.01	-3.11	-3.39
Long-Term Debt Repaid	-	-1.15	-1.06	-0.92	-	-3.28
Total Debt Repaid	-1.26	-1.15	-1.06	-0.92	-12.62	-3.28
Net Debt Issued (Repaid)	-1.26	-1.15	-1.06	-0.92	-12.62	-3.28
Issuance of Common Stock	-	-	-	-	12.4	-
Common Dividends Paid	-2.1	-2.66	-	-	-	-
Other Financing Activities	-0.22	-0.25	-0.28	-0.28	-1.09	-0.53
Financing Cash Flow	-3.57	-4.06	-1.34	-1.2	-1.3	-3.81
Foreign Exchange Rate Adjustments	-0.1	-0.04	-0.02	-	-0.02	-
Net Cash Flow	2.21	-5.4	0.12	3.47	2.1	-0.34
Free Cash Flow	9.06	8.28	6.57	8.71	5.53	5.94
Free Cash Flow Growth	27.53%	26.02%	-24.57%	57.47%	-6.93%	-37.46%
Free Cash Flow Margin	10.73%	10.41%	9.16%	13.77%	9.41%	10.43%
Free Cash Flow Per Share	0.08	0.07	0.06	0.07	0.05	0.06
Cash Interest Paid	0.22	0.25	0.28	0.28	0.45	0.53
Cash Income Tax Paid	-	-0.88	0.14	0.03	-0.44	0.04
Levered Free Cash Flow	3.43	7.01	2.87	5.78	-	2.67
Unlevered Free Cash Flow	3.56	7.17	3.07	5.98	-	3.07
Change in Working Capital	1.07	2.29	-0.07	1.73	0.79	-0.67

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