FRA:4R0 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 2020
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	Dec '20 Dec 31, 2020
Net Income	-143.29	-146.19	-154.51	-91.03	-167.61	-61.24
Depreciation & Amortization	20.09	19.59	23.21	20.49	15.6	12.5
Other Amortization	26.4	23.7	18.42	11.38	9.09	4.84
Loss (Gain) From Sale of Assets	3.31	7.51	3.85	-16.74	0.84	0
Asset Writedown & Restructuring Costs	-	-	-	1.17	-	-
Loss (Gain) From Sale of Investments	0.72	0.72	-0.14	2.19	1.23	-
Loss (Gain) on Equity Investments	-0.18	0.02	0.23	0.24	0.06	-
Stock-Based Compensation	13.82	3.92	34.91	48.78	62.45	6.86
Other Operating Activities	-14.13	-17.33	-21.83	1.8	8.12	-3.34
Change in Accounts Receivable	-4.13	-1.83	0.12	-7.4	10.89	-41.48
Change in Inventory	-2.38	-21.18	-43.06	-39.16	-27.44	-15.59
Change in Accounts Payable	1.37	21.17	1.5	4.43	33.57	33.66
Operating Cash Flow	-98.39	-109.89	-137.3	-63.83	-53.2	-63.81
Capital Expenditures	-11.54	-13.94	-5.91	-8.63	-21.54	-15.74
Sale of Property, Plant & Equipment	-	-	-	42.5	-	-
Sale (Purchase) of Intangibles	-39.49	-34.69	-21.38	-19.16	-9.28	-10.74
Investment in Securities	101.96	54.16	-48.4	-69.5	-131.38	-0.55
Other Investing Activities	8.51	9.51	13.9	3.44	0.21	0.08
Investing Cash Flow	59.43	15.03	-61.79	-51.36	-161.99	-26.94
Long-Term Debt Repaid	-	-4.69	-4.29	-13.61	-2.36	-2.06
Net Debt Issued (Repaid)	-5.29	-4.69	-4.29	-13.61	-2.36	-2.06
Issuance of Common Stock	82.63	83.23	71.6	3.75	642.14	163.96
Other Financing Activities	-5.17	-4.97	-2.57	-3.86	-16.88	-3.32
Financing Cash Flow	72.18	73.58	64.73	-13.72	622.91	158.58
Foreign Exchange Rate Adjustments	-1.14	0.26	-1.88	-2.17	-0.74	-0.06
Net Cash Flow	32.08	-21.02	-136.24	-131.06	406.98	67.77
Free Cash Flow	-109.93	-123.83	-143.21	-72.46	-74.74	-79.54
Free Cash Flow Margin	-53.70%	-67.59%	-84.41%	-36.48%	-55.92%	-69.86%
Free Cash Flow Per Share	-0.12	-0.14	-0.17	-0.09	-0.10	-0.11
Cash Interest Paid	3.05	2.65	2.21	1.48	0.95	0.64
Cash Income Tax Paid	-	-4.21	0.42	-1.23	-8.8	-7.31
Levered Free Cash Flow	-78.68	-82.2	-75.44	-54.33	-24.63	-43.85
Unlevered Free Cash Flow	-76.83	-79.98	-74.06	-53.31	-24.07	-43.38
Change in Working Capital	-5.13	-1.83	-41.44	-42.12	17.02	-23.42

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