Kitwave Group Cash Flow Statement

Financials in millions GBP. Fiscal year is November - October.

Millions GBP. Fiscal year is Nov - Oct.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Oct '25 Oct 31, 2025	Oct '24 Oct 31, 2024	Oct '23 Oct 31, 2023	Oct '22 Oct 31, 2022	Oct '21 Oct 31, 2021
Net Income	16.63	16.72	18.96	14.34	1.1
Depreciation & Amortization	18.81	12.6	9.97	7.9	7.82
Other Amortization	-	-	-	0.1	0.15
Loss (Gain) From Sale of Assets	-0.05	-0.57	-0.18	-0.16	-0.06
Stock-Based Compensation	0.27	1.24	0.96	0.86	0.23
Other Operating Activities	8.82	5.77	4.53	2.12	1.1
Change in Accounts Receivable	-2.35	-8.71	-3.74	-2.91	-8.24
Change in Inventory	3.1	-2.39	-2.55	-4.17	-2.85
Change in Accounts Payable	1.19	6.76	2.35	8.45	8.67
Operating Cash Flow	46.42	31.4	30.3	26.53	7.92
Operating Cash Flow Growth	47.81%	3.65%	14.22%	235.08%	-66.88%
Capital Expenditures	-3.98	-7.28	-3.92	-2.61	-2.96
Sale of Property, Plant & Equipment	0.41	3.51	0.47	0.31	0.25
Cash Acquisitions	-6.29	-73.33	-19.59	-16.91	-
Investing Cash Flow	-9.86	-77.09	-23.04	-19.21	-2.71
Short-Term Debt Issued	-	21.42	-	5.73	4.56
Long-Term Debt Issued	-	20	20	-	5.5
Total Debt Issued	-	41.42	20	5.73	10.06
Short-Term Debt Repaid	-9.53	-	-13.95	-	-4.75
Long-Term Debt Repaid	-11.67	-8.33	-6.56	-5.07	-61.11
Total Debt Repaid	-21.2	-8.33	-20.5	-5.07	-65.86
Net Debt Issued (Repaid)	-21.2	33.09	-0.5	0.67	-55.8
Issuance of Common Stock	0.12	31.67	-	-	64
Common Dividends Paid	-9.58	-7.92	-7.35	-4.9	-1.58
Other Financing Activities	-9.09	-7.68	-4.25	-2.53	-7.2
Financing Cash Flow	-39.75	49.15	-12.1	-6.77	-0.58
Net Cash Flow	-3.19	3.46	-4.84	0.54	4.63
Free Cash Flow	42.44	24.13	26.38	23.92	4.96
Free Cash Flow Growth	75.89%	-8.55%	10.31%	382.68%	-77.29%
Free Cash Flow Margin	5.29%	3.64%	4.38%	4.75%	1.30%
Free Cash Flow Per Share	0.51	0.32	0.36	0.34	0.11
Cash Interest Paid	9.09	6.12	4.25	2.53	5.09
Cash Income Tax Paid	6.32	6.61	6.08	4.01	2.43
Levered Free Cash Flow	25.44	19.4	19.24	16.73	-5.49
Unlevered Free Cash Flow	31.27	23.32	22.06	18.32	0.56
Change in Working Capital	1.94	-4.35	-3.94	1.37	-2.42

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