Seed Capital Solutions Cash Flow Statement

Financials in millions GBP. Fiscal year is July - June.

Millions GBP. Fiscal year is Jul - Jun.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2020
Period Ending	Dec '25 Dec 31, 2025	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Dec '20 Dec 31, 2020
Net Income	-0.79	-0.42	-0.26	-0.17	-0.08	-0.01
Stock-Based Compensation	0.09	0.09	-	-	-	-
Other Operating Activities	-	-	-	0.02	0.01	0.01
Change in Accounts Receivable	-0.03	-0.12	-0	-0.01	-	-
Change in Accounts Payable	0.44	0.15	-0.03	0.04	0.02	0
Operating Cash Flow	-0.3	-0.31	-0.29	-0.12	-0.04	0
Issuance of Common Stock	-	-	0.3	0.71	0.07	-
Other Financing Activities	-	-	-	-0.11	-	-
Financing Cash Flow	-	-	0.3	0.6	0.07	-
Net Cash Flow	-0.3	-0.31	0	0.47	0.03	0
Levered Free Cash Flow	-0	-0.15	0.1	-0.35	-	-
Unlevered Free Cash Flow	-0	-0.15	0.1	-0.35	-	-
Change in Working Capital	0.4	0.03	-0.03	0.03	0.02	0

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