Macfarlane Group 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	6.32	15.53	14.97	15.64	12.6
Depreciation & Amortization	18	15.37	13.61	12.62	12.58
Other Amortization	0.07	-	-	-	-
Loss (Gain) From Sale of Assets	0.23	0.04	-0	0.16	0.04
Asset Writedown & Restructuring Costs	1.63	-	-	-	-
Stock-Based Compensation	-	-0.27	0.59	0.61	0.69
Other Operating Activities	-4.37	-4.24	0.96	-1.13	1.1
Change in Accounts Receivable	1.3	1.88	7.45	0.29	-7.89
Change in Inventory	-0.93	-0.65	5.73	1.03	-4.85
Change in Accounts Payable	1.35	-2.23	-7.02	-9.03	8.91
Change in Other Net Operating Assets	1.2	0	-2.78	-2.09	0.35
Operating Cash Flow	24.78	25.43	33.51	18	23.8
Operating Cash Flow Growth	-2.55%	-24.12%	86.18%	-24.39%	2.06%
Capital Expenditures	-4.57	-2.93	-2.18	-3.29	-2.13
Sale of Property, Plant & Equipment	0.19	0.05	0.09	0.18	0.2
Cash Acquisitions	-12.9	-10.6	-14.47	-8.66	-12.24
Divestitures	-	-	-	0.17	5.21
Sale (Purchase) of Intangibles	-0.08	-	-	-	-
Investing Cash Flow	-17.36	-13.48	-16.55	-11.59	-8.96
Short-Term Debt Issued	68.5	8.39	-	-	3.89
Total Debt Issued	68.5	8.39	-	-	3.89
Short-Term Debt Repaid	-57.24	-	-2.32	-0.87	-
Long-Term Debt Repaid	-9.27	-8.25	-7.51	-7.22	-7.54
Total Debt Repaid	-66.51	-8.25	-9.83	-8.08	-7.54
Net Debt Issued (Repaid)	1.99	0.14	-9.83	-8.08	-3.65
Repurchase of Common Stock	-2.13	-0.39	-	-	-
Common Dividends Paid	-5.82	-5.75	-5.48	-5.1	-4.29
Financing Cash Flow	-5.96	-6.01	-15.32	-13.18	-7.94
Net Cash Flow	1.46	5.94	1.64	-6.78	6.9
Free Cash Flow	20.21	22.5	31.33	14.71	21.67
Free Cash Flow Growth	-10.20%	-28.18%	112.97%	-32.11%	-3.76%
Free Cash Flow Margin	6.72%	8.32%	11.16%	5.07%	8.20%
Free Cash Flow Per Share	0.13	0.14	0.20	0.09	0.14
Cash Interest Paid	4.47	3.09	2.3	1.74	1.38
Cash Income Tax Paid	4.88	6.77	5.37	5.25	4.98
Levered Free Cash Flow	16.25	22.74	31.14	12.75	22.38
Unlevered Free Cash Flow	19.15	24.54	32.58	13.84	23.24
Change in Working Capital	2.91	-0.99	3.39	-9.8	-3.48

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