Gamma Communications 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	66.4	69.8	53.6	49.3	53.6	64.2
Depreciation & Amortization	24.6	22.6	20.8	20.9	19.7	22.9
Other Amortization	13.1	11.2	10.5	6.3	7.4	-
Loss (Gain) From Sale of Assets	-	-	-	0.3	-	-19.5
Asset Writedown & Restructuring Costs	-	-	12.7	12.2	-	-
Stock-Based Compensation	3.2	2.7	2.7	4.3	4.8	3.5
Other Operating Activities	-5.9	-4.7	-1.9	0.8	1.4	-2.7
Change in Accounts Receivable	-9.3	-1.7	6.7	-10.1	-5.4	-6.1
Change in Inventory	4.8	-1.7	-1	-2.6	0.2	0.3
Change in Accounts Payable	-5.6	-4.8	2.1	4.1	-6.2	-6.1
Change in Unearned Revenue	-4.2	2	-1.5	-0.4	1.5	-1.2
Change in Other Net Operating Assets	-1.2	-2.5	3.5	-0.4	-0.5	0.9
Operating Cash Flow	85.9	92.9	108.2	84.7	76.5	56.2
Operating Cash Flow Growth	-16.44%	-14.14%	27.74%	10.72%	36.12%	20.86%
Capital Expenditures	-4.6	-4.9	-5.6	-6.8	-9.1	-9.5
Sale of Property, Plant & Equipment	-	-	-	0.4	-	-
Cash Acquisitions	-149.2	-15.4	-22.8	-9.8	-49.3	-47.7
Divestitures	-	-	-	-0.3	-	19.4
Sale (Purchase) of Intangibles	-16.4	-14.3	-17.4	-13.9	-7.7	-5.9
Other Investing Activities	5.3	7.1	4.9	0.8	0.2	0.4
Investing Cash Flow	-164.9	-27.5	-40.9	-29.6	-65.9	-43.3
Long-Term Debt Repaid	-	-4.8	-10.5	-3.5	-5.4	-3.7
Net Debt Issued (Repaid)	29	-4.8	-10.5	-3.5	-5.4	-3.7
Issuance of Common Stock	1.4	1.8	1.9	3.1	5.9	1.5
Repurchase of Common Stock	-49.6	-27.3	-	-	-	-
Common Dividends Paid	-18.3	-17.3	-15.2	-13.3	-11.7	-10.4
Other Financing Activities	-1.5	-	-1.4	-0.1	-0.5	-0.3
Financing Cash Flow	-39	-47.6	-25.2	-13.8	-11.7	-12.9
Foreign Exchange Rate Adjustments	0.3	-0.6	-0.2	0.5	-	-
Net Cash Flow	-117.7	17.2	41.9	41.8	-1.1	-
Free Cash Flow	81.3	88	102.6	77.9	67.4	46.7
Free Cash Flow Growth	-16.70%	-14.23%	31.71%	15.58%	44.32%	27.60%
Free Cash Flow Margin	13.25%	15.19%	19.67%	16.07%	15.05%	11.86%
Free Cash Flow Per Share	0.85	0.91	1.05	0.80	0.69	0.48
Cash Interest Paid	1.5	-	0.1	0.1	0.5	0.3
Cash Income Tax Paid	24.4	23.9	15.3	14.4	13.3	14.1
Levered Free Cash Flow	109.83	78.29	81.41	51.04	42.65	51.75
Unlevered Free Cash Flow	111.33	78.48	81.73	51.35	43.09	52.25
Change in Working Capital	-15.5	-8.7	9.8	-9.4	-10.4	-12.2

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