Morgan Advanced Materials Cash Flow Statement

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

Millions GBP. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	27.9	50.3	47.3	88	73.8	-22.5
Depreciation & Amortization	41.9	43.2	40	38.9	39.1	44.5
Other Amortization	1.5	1.2	2.8	3.9	4.9	3.5
Loss (Gain) From Sale of Assets	-2.4	-3	-1.6	-0.7	-6.8	-3.2
Asset Writedown & Restructuring Costs	-	-	-	6.5	12.4	65.6
Loss (Gain) From Sale of Investments	-0.6	-1.9	-0.9	-	-	-
Loss (Gain) on Equity Investments	-	-	-	-	-0.4	-0.6
Stock-Based Compensation	1.5	2.8	2.9	5.1	4.5	0.7
Other Operating Activities	7.8	8.1	-6.1	11.7	3.9	-14.9
Change in Accounts Receivable	5.9	-0.5	-4	-26.5	-17.2	36.1
Change in Inventory	14.6	6.7	-12.3	-25.2	-20.1	18.4
Change in Accounts Payable	20.8	8.4	13.3	7	28.3	-19.7
Change in Other Net Operating Assets	-0.8	-2.1	-3.6	-90.8	-22.7	-0.1
Operating Cash Flow	118.2	113.3	78.5	19	105.4	109.8
Operating Cash Flow Growth	13.71%	44.33%	313.16%	-81.97%	-4.01%	-10.15%
Capital Expenditures	-91.1	-96.1	-60.4	-58	-31.6	-30
Sale of Property, Plant & Equipment	5.1	5.4	1.8	0.6	5.5	1.4
Cash Acquisitions	-	-	-	-	-1.9	-
Divestitures	-	-	-	-	0.8	5.3
Investment in Securities	0.9	1.6	-5.6	0.4	13.3	-1
Other Investing Activities	2.8	3.1	4	1.6	0.8	0.9
Investing Cash Flow	-82.3	-86	-60.2	-55.4	-13.1	-23.4
Long-Term Debt Issued	-	121.3	247.2	113.3	27.3	7.9
Long-Term Debt Repaid	-	-98.6	-202.8	-48	-108.2	-59.7
Net Debt Issued (Repaid)	-5.1	22.7	44.4	65.3	-80.9	-51.8
Issuance of Common Stock	-	0.2	0.6	0.5	0.3	0.4
Repurchase of Common Stock	-16.5	-8.2	-4.7	-2.9	-5.9	-1.8
Common Dividends Paid	-34.5	-34.5	-34.2	-31.6	-19.1	-5.7
Other Financing Activities	-7.5	-13.2	-8.1	-7.9	-6.6	-10.7
Financing Cash Flow	-63.6	-33	-2	23.4	-112.2	-69.6
Foreign Exchange Rate Adjustments	-3.5	-7.3	-9.5	3.4	-0.6	-1.8
Net Cash Flow	-31.2	-13	6.8	-9.6	-20.5	15
Free Cash Flow	27.1	17.2	18.1	-39	73.8	79.8
Free Cash Flow Growth	-16.87%	-4.97%	-	-	-7.52%	21.28%
Free Cash Flow Margin	2.58%	1.56%	1.62%	-3.51%	7.76%	8.76%
Free Cash Flow Per Share	0.10	0.06	0.06	-0.14	0.26	0.28
Cash Interest Paid	22.6	20.5	17.9	9.4	8.4	10.3
Cash Income Tax Paid	25.7	29.2	30.3	31.8	25.4	26
Levered Free Cash Flow	68.31	41.59	47.68	19.24	75.93	111.28
Unlevered Free Cash Flow	82.94	54.71	58.93	25.11	81.18	117.65
Change in Working Capital	40.5	12.5	-6.6	-135.5	-31.7	34.7

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.