FRA:A9F 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	29.6	25.6	23.5	24.5	19.2	20.3
Depreciation & Amortization	1.7	1.7	1.8	2.2	2.3	2.2
Other Amortization	1.3	1	0.7	0.8	0.8	0.8
Loss (Gain) From Sale of Assets	-	-	-	-0.3	-	0.1
Loss (Gain) on Equity Investments	-	-	0.3	0.1	0.1	-
Stock-Based Compensation	1.5	1.1	1.6	1.8	1.5	1.5
Other Operating Activities	0.7	-	-1.4	-2.3	0.8	-1
Change in Accounts Receivable	-4.1	-4.2	5.8	-3.6	-2.8	0.6
Change in Accounts Payable	1.6	1.7	0.5	0.2	0.7	2.4
Change in Unearned Revenue	-0.2	1.5	-0.6	3.8	4.1	-1.9
Change in Other Net Operating Assets	-	-	-	-	-	0.5
Operating Cash Flow	32.1	28.4	32.2	27.2	26.7	25.5
Operating Cash Flow Growth	36.60%	-11.80%	18.38%	1.87%	4.71%	44.70%
Capital Expenditures	-0.5	-0.3	-0.6	-0.7	-0.3	-0.2
Sale (Purchase) of Intangibles	-5.1	-5.3	-2.8	-1.6	-1	-0.8
Investment in Securities	-	-	-	-	-	-0.3
Other Investing Activities	0.5	0.2	0.3	-	-	-
Investing Cash Flow	-5.1	-5.4	-3.1	-2.3	-1.3	-1.3
Long-Term Debt Repaid	-	-1.3	-1.3	-1.6	-1.9	-1.7
Net Debt Issued (Repaid)	-0.9	-1.3	-1.3	-1.6	-1.9	-1.7
Repurchase of Common Stock	-0.8	-0.7	-4.8	-5.6	-4.6	-
Common Dividends Paid	-	-3.8	-3.5	-3.3	-3	-
Financing Cash Flow	-24.8	-24.1	-25.8	-29.7	-39.2	-45.9
Foreign Exchange Rate Adjustments	-0.3	-0.2	-0.2	0.4	-0.1	-0.1
Miscellaneous Cash Flow Adjustments	-	-	-	-	-	0.1
Net Cash Flow	1.9	-1.3	3.1	-4.4	-13.9	-21.7
Free Cash Flow	31.6	28.1	31.6	26.5	26.4	25.3
Free Cash Flow Growth	34.47%	-11.08%	19.25%	0.38%	4.35%	46.70%
Free Cash Flow Margin	26.31%	25.57%	30.98%	28.40%	31.73%	32.07%
Free Cash Flow Per Share	0.11	0.09	0.11	0.09	0.09	0.08
Cash Interest Paid	0.8	0.7	0.5	0.6	0.8	0.8
Cash Income Tax Paid	7.6	8.2	6.5	6.2	3.8	3.8
Levered Free Cash Flow	19.31	17.29	23.01	19.03	21.14	18.34
Unlevered Free Cash Flow	19.81	17.73	23.33	19.4	21.64	18.84
Change in Working Capital	-2.7	-1	5.7	0.4	2	1.6

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