Elixirr International 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	19.7	16.38	17.24	12.87	10.14
Depreciation & Amortization	6.98	3.76	2.79	3.07	2.05
Other Amortization	0.2	0.12	-	-	-
Stock-Based Compensation	4.72	2.48	1.97	1.16	1.15
Other Operating Activities	3.35	1.55	-2.34	-1.3	-0.3
Change in Accounts Receivable	-2.72	2.72	-3.81	0.98	-1.34
Change in Accounts Payable	0.79	2.4	0.95	-1.04	2.63
Operating Cash Flow	33.01	29.4	16.79	15.73	14.33
Operating Cash Flow Growth	12.27%	75.06%	6.77%	9.76%	17.90%
Capital Expenditures	-0.07	-0.08	-0.06	-0.33	-0.1
Cash Acquisitions	-36.36	-21.18	-15.06	-18.28	-3.18
Sale (Purchase) of Intangibles	-0.13	-0.24	-0.07	-	-
Other Investing Activities	0.04	0.39	0.37	0.07	0.03
Investing Cash Flow	-36.52	-21.11	-14.83	-18.53	-3.24
Long-Term Debt Issued	60	13.72	-	-	-
Total Debt Issued	60	13.72	-	-	-
Long-Term Debt Repaid	-32.92	-15.52	-1.46	-1.79	-0.45
Total Debt Repaid	-32.92	-15.52	-1.46	-1.79	-0.45
Net Debt Issued (Repaid)	27.08	-1.8	-1.46	-1.79	-0.45
Issuance of Common Stock	7.02	4.11	8.36	10.26	5.77
Repurchase of Common Stock	-20.72	-12.18	-3.77	-14.7	-3.65
Common Dividends Paid	-8.4	-6.91	-4.94	-1.86	-1.01
Dividends Paid	-8.4	-6.91	-4.94	-1.86	-1.01
Other Financing Activities	-3.56	-1.81	-2.25	-0.76	2.44
Financing Cash Flow	1.42	-18.58	-4.06	-8.85	3.11
Foreign Exchange Rate Adjustments	-0.38	-0.31	-0.21	0.29	0.1
Net Cash Flow	-2.47	-10.6	-2.3	-11.36	14.29
Free Cash Flow	32.93	29.31	16.73	15.4	14.23
Free Cash Flow Growth	12.35%	75.21%	8.65%	8.21%	17.42%
Free Cash Flow Margin	22.01%	26.33%	19.48%	21.46%	28.12%
Free Cash Flow Per Share	0.62	0.57	0.33	0.30	0.28
Cash Interest Paid	1.75	0.95	0.24	0.26	0.25
Cash Income Tax Paid	6.96	6.06	5.2	3.86	2.53
Levered Free Cash Flow	43.73	29.91	11.95	16.46	11.81
Unlevered Free Cash Flow	44.78	30.18	12.11	16.62	11.96
Change in Working Capital	-1.93	5.12	-2.86	-0.07	1.29

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