Amigo Holdings Cash Flow Statement

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

Millions GBP. Fiscal year is Oct - Sep.

Fiscal Year	FY 2025	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Sep '25 Sep 30, 2025	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022
Net Income	47.2	-0.2	-12.6	-34.8	169.6
Depreciation & Amortization	-	-	0.3	0.5	0.5
Loss (Gain) From Sale of Assets	-	-	0.1	-	-
Asset Writedown & Restructuring Costs	-	-4.2	-6	1.1	37
Stock-Based Compensation	-	-	-	-0.4	-0.4
Other Operating Activities	-47.53	-133.5	-22.7	-16.3	-258
Change in Accounts Receivable	-	0.1	1	-	0.1
Change in Accounts Payable	0.2	-0.5	-2.8	0.6	-6.3
Operating Cash Flow	-0.13	-136.3	5.4	78.8	205.5
Operating Cash Flow Growth	-	-	-93.15%	-61.66%	-28.57%
Sale of Property, Plant & Equipment	-	-	-	-	0.3
Investing Cash Flow	-	-	-	-	0.3
Total Debt Issued	0.47	-	-	-	-
Long-Term Debt Repaid	-	-	-0.1	-50.3	-248.8
Net Debt Issued (Repaid)	0.47	-	-0.1	-50.3	-248.8
Issuance of Common Stock	0.13	0.2	-	-	-
Financing Cash Flow	0.6	0.2	-0.1	-50.3	-248.8
Foreign Exchange Rate Adjustments	-	-	-	-0.1	-
Net Cash Flow	0.47	-136.1	5.3	28.4	-43
Free Cash Flow	-0.13	-136.3	5.4	78.8	205.5
Free Cash Flow Growth	-	-	-93.15%	-61.66%	-28.45%
Free Cash Flow Margin	-	-136300.00%	154.29%	408.29%	229.61%
Free Cash Flow Per Share	-	-0.24	0.01	0.17	0.43
Cash Interest Paid	-	-	-	3.4	18.5
Cash Income Tax Paid	-	0.1	-0.8	0.2	-0.2
Levered Free Cash Flow	-	-87.39	29	62.31	-156.93
Unlevered Free Cash Flow	-	-87.39	29	64.63	-146.86
Change in Working Capital	0.2	-0.4	-1.8	0.6	-6.2

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