AutoStore Holdings Ltd. (LON:0AAE)

AutoStore Holdings Cash Flow Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	81.8	136.6	-32.6	99.7	-50.1
Depreciation & Amortization	62.9	33.4	37.2	34.9	35.5
Other Amortization	-	32.6	26.6	25.1	29.1
Stock-Based Compensation	4.1	2.3	1.5	1	2.7
Other Operating Activities	-	96.8	-11.7	59.3	-3.1
Change in Accounts Receivable	-2	-21.2	-23.8	-39.6	-21
Change in Inventory	-1	-4.4	0.6	-32.1	-22.3
Change in Accounts Payable	-0.5	2.2	-5	-42.2	67.3
Change in Other Net Operating Assets	-51	-134.9	159.7	-4.7	42.6
Operating Cash Flow	94.3	143.4	152.5	101.4	80.7
Operating Cash Flow Growth	-34.24%	-5.97%	50.39%	25.65%	-3.35%
Capital Expenditures	-9.9	-15.6	-15.5	-9	-2.8
Cash Acquisitions	-	-	-	-	-5
Sale (Purchase) of Intangibles	-45.8	-42	-36.2	-34.1	-28.2
Other Investing Activities	7.5	10.9	8.5	4.2	0.1
Investing Cash Flow	-48.2	-46.7	-43.2	-38.9	-35.9
Long-Term Debt Repaid	-238	-8.2	-4.7	-3.8	-239.7
Total Debt Repaid	-238	-8.2	-4.7	-3.8	-239.7
Net Debt Issued (Repaid)	-238	-8.2	-4.7	-3.8	-239.7
Issuance of Common Stock	0.5	-	1.8	2.5	340
Other Financing Activities	-28.2	-36	-33.9	-16.4	-43.9
Financing Cash Flow	-265.7	-44.2	-36.8	-17.7	56.4
Foreign Exchange Rate Adjustments	13.7	-9.7	6	-16.8	-4.4
Miscellaneous Cash Flow Adjustments	-0.1	-	-	-0.1	-
Net Cash Flow	-206	42.8	78.5	27.9	96.8
Free Cash Flow	84.4	127.8	137	92.4	77.9
Free Cash Flow Growth	-33.96%	-6.71%	48.27%	18.61%	0.52%
Free Cash Flow Margin	15.67%	21.25%	21.22%	15.83%	23.91%
Free Cash Flow Per Share	0.03	0.04	0.04	0.03	0.02
Cash Interest Paid	-	36	33.8	16.4	33.6
Cash Income Tax Paid	-	-12.8	29.1	5.8	9.2
Levered Free Cash Flow	76.36	154.96	56.35	12.68	137.3
Unlevered Free Cash Flow	96.61	176.71	76.84	24.88	154.55
Change in Working Capital	-54.5	-158.3	131.5	-118.6	66.6

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.