Stelrad 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	0.84	16.52	15.42	4.31	14.66
Depreciation & Amortization	11.72	12.16	12.07	9.86	7.41
Other Amortization	0.69	0.38	0.51	0.49	0.18
Loss (Gain) From Sale of Assets	-0.08	-0.12	0.01	-0.22	-0.21
Stock-Based Compensation	0.7	0.44	0.52	0.25	-
Other Operating Activities	20.78	8.41	3.43	17.61	8.13
Change in Accounts Receivable	0.52	3.89	8.24	1.63	-17.38
Change in Inventory	4.69	-6.14	12.88	5.83	-31.7
Change in Accounts Payable	-4.43	-6.74	-20.36	-11.53	40.29
Change in Other Net Operating Assets	-1.3	-3.37	0.85	-1.64	0.08
Operating Cash Flow	34.14	25.41	33.57	26.6	21.46
Operating Cash Flow Growth	34.34%	-24.30%	26.23%	23.96%	-18.24%
Capital Expenditures	-5.22	-5.86	-6.59	-9.67	-8.65
Sale of Property, Plant & Equipment	0.19	0.34	0.35	0.32	0.49
Cash Acquisitions	-	-	-	-20.48	-
Sale (Purchase) of Intangibles	-0.04	-0.1	-0.51	-0.16	-
Investing Cash Flow	-5.07	-5.62	-6.74	-30	-8.16
Long-Term Debt Issued	-	3.39	-	34.12	56.5
Long-Term Debt Repaid	-12.88	-8.02	-10.97	-14.05	-89.2
Total Debt Repaid	-12.88	-8.02	-10.97	-14.05	-89.2
Net Debt Issued (Repaid)	-12.88	-4.63	-10.97	20.08	-32.7
Issuance of Common Stock	-	-	-	-	25.09
Repurchase of Common Stock	-	-	-	-	-0.01
Common Dividends Paid	-10	-9.81	-9.73	-4.94	-
Other Financing Activities	-6.64	-7.37	-6.93	-3.7	-2.15
Financing Cash Flow	-29.52	-21.81	-27.63	11.44	-9.78
Foreign Exchange Rate Adjustments	0.79	-0.8	-0.41	-0.95	-8.04
Net Cash Flow	0.35	-2.81	-1.2	7.08	-4.52
Free Cash Flow	28.93	19.55	26.99	16.93	12.81
Free Cash Flow Growth	47.94%	-27.55%	59.45%	32.13%	-27.23%
Free Cash Flow Margin	10.35%	6.73%	8.76%	5.35%	4.70%
Free Cash Flow Per Share	0.23	0.15	0.21	0.13	0.10
Cash Interest Paid	5.91	7.37	6.43	3.27	0.78
Cash Income Tax Paid	8	6.27	7.5	3.8	3.73
Levered Free Cash Flow	24.62	10.04	24.39	-2.82	11.28
Unlevered Free Cash Flow	27.21	13.56	27.81	-1.32	17.22
Change in Working Capital	-0.52	-12.38	1.61	-5.7	-8.71

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