Clarkson Cash Flow Statement

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

Millions GBP. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	65.7	84.9	83.8	75.6	50.1
Depreciation & Amortization	22	15.7	15.3	13.8	13.5
Other Amortization	-	4.5	4.2	4	1.4
Loss (Gain) From Sale of Assets	-0.1	-0.2	-3.6	1.5	-0.6
Loss (Gain) From Sale of Investments	-	-0.4	-	-	-
Loss (Gain) on Equity Investments	0.3	-	-	-	-
Stock-Based Compensation	2.4	2.5	1.9	1.8	1.8
Other Operating Activities	-10.2	-18.9	1	3.7	8.2
Change in Accounts Receivable	-67.5	14.9	2	-26.1	-38.7
Change in Inventory	-0.2	-0.8	-0.9	-0.9	-0.2
Change in Accounts Payable	65.8	-22.2	-7.2	16.2	29.1
Change in Other Net Operating Assets	-13.8	34.7	58.8	89.3	60.5
Operating Cash Flow	64.4	114.7	155.3	178.9	125.1
Operating Cash Flow Growth	-43.85%	-26.14%	-13.19%	43.01%	89.83%
Capital Expenditures	-5.5	-5.7	-8	-7.6	-3.7
Sale of Property, Plant & Equipment	1.3	0.4	3.9	0.7	1.6
Cash Acquisitions	-2.3	-2.5	-5.3	-4.9	-
Sale (Purchase) of Intangibles	-1.9	-1.6	-2.8	-2	-2.9
Investment in Securities	-10.4	-22.3	-36.8	6.9	19.1
Other Investing Activities	13.9	14.9	10.4	1.5	0.2
Investing Cash Flow	-4.9	-16.8	-38.6	-5.4	14.3
Long-Term Debt Repaid	-11.2	-10.9	-11	-11.8	-9.2
Net Debt Issued (Repaid)	-11.2	-10.9	-11	-11.8	-9.2
Issuance of Common Stock	3	1.2	1.9	2.7	1.8
Repurchase of Common Stock	-33.4	-26.4	-49.5	-20.4	-13.2
Common Dividends Paid	-33	-31.5	-28.3	-25.9	-24.4
Other Financing Activities	-6	-3.1	-3.1	-7.8	-6.2
Financing Cash Flow	-80.6	-70.7	-90	-63.2	-51.2
Foreign Exchange Rate Adjustments	-9.1	5.2	-12.2	12.5	-
Net Cash Flow	-30.2	32.4	14.5	122.8	88.2
Free Cash Flow	58.9	109	147.3	171.3	121.4
Free Cash Flow Growth	-45.96%	-26.00%	-14.01%	41.10%	94.55%
Free Cash Flow Margin	9.33%	16.48%	23.04%	28.37%	27.39%
Free Cash Flow Per Share	1.91	3.53	4.80	5.58	3.95
Cash Interest Paid	2.4	1.8	2	2.2	2.3
Cash Income Tax Paid	22.2	27.2	22.4	20.6	9.2
Levered Free Cash Flow	17.95	77.8	80.39	145.04	89.9
Unlevered Free Cash Flow	19.45	78.74	81.45	146.23	91.28
Change in Working Capital	-15.7	26.6	52.7	78.5	50.7

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