Eurocell 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	9.6	10.5	9.6	19.7	21.1
Depreciation & Amortization	26.9	24.8	24.3	23.5	22.3
Other Amortization	0.5	0.5	0.4	0.4	0.4
Loss (Gain) From Sale of Assets	0.2	0.4	-	1.5	-
Asset Writedown & Restructuring Costs	-	3.2	0.3	0.6	-0.4
Stock-Based Compensation	1	1.5	0.8	-0.2	1.2
Other Operating Activities	6	3.1	3.9	5.3	4.4
Change in Accounts Receivable	0.9	-3.4	6	-5.6	-6
Change in Inventory	-0.2	-0.5	13.2	-5.7	-17.8
Change in Accounts Payable	3	3.7	-5.8	-1.8	4.4
Change in Other Net Operating Assets	0.5	0.4	0.1	-0.3	-
Operating Cash Flow	48.4	44.2	52.8	35.1	29.6
Operating Cash Flow Growth	9.50%	-16.29%	50.43%	18.58%	-10.03%
Capital Expenditures	-12.3	-10.2	-9	-11.9	-15.1
Cash Acquisitions	-20.6	-	-	-	-
Divestitures	-	-	0.8	0.3	-
Sale (Purchase) of Intangibles	-0.2	-0.1	-0.1	-0.5	-0.4
Investing Cash Flow	-33.1	-10.3	-8.3	-12.1	-15.5
Long-Term Debt Issued	27	1	-	31	-
Long-Term Debt Repaid	-19.3	-16.5	-36.6	-36.7	-12.3
Net Debt Issued (Repaid)	7.7	-15.5	-36.6	-5.7	-12.3
Issuance of Common Stock	-	-	-	0.2	0.5
Repurchase of Common Stock	-6	-14.5	-0.7	-	-
Common Dividends Paid	-6.2	-6.1	-10.3	-11.1	-3.6
Other Financing Activities	-1.9	-0.8	-1.6	-2	-0.6
Financing Cash Flow	-6.4	-36.9	-49.2	-18.6	-16
Net Cash Flow	8.9	-3	-4.7	4.4	-1.9
Free Cash Flow	36.1	34	43.8	23.2	14.5
Free Cash Flow Growth	6.18%	-22.37%	88.79%	60.00%	-24.08%
Free Cash Flow Margin	8.95%	9.50%	12.02%	6.09%	4.27%
Free Cash Flow Per Share	0.35	0.32	0.39	0.21	0.13
Cash Interest Paid	1.9	0.7	1.4	1.2	0.6
Cash Income Tax Paid	1.7	3	1.4	3.6	3.5
Levered Free Cash Flow	25.01	27.53	35.96	14.88	7.01
Unlevered Free Cash Flow	28.01	29.28	37.96	16.5	8.26
Change in Working Capital	4.2	0.2	13.5	-13.4	-19.4