THG Plc 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	54.13	-326.14	-248.37	-539.96	-138.07
Depreciation & Amortization	88.21	159.45	174.48	161.45	131.08
Other Amortization	2.65	46.28	40.01	41.72	38.43
Loss (Gain) From Sale of Assets	-60.54	-	-	-	-
Asset Writedown & Restructuring Costs	25.89	112.42	28.87	314.68	55.99
Stock-Based Compensation	7.9	16.58	16.72	10.73	-
Other Operating Activities	-63.05	186.65	241.46	26.98	0.78
Change in Accounts Receivable	29.08	24.5	-10.41	1.03	-27.12
Change in Inventory	-14.54	1.28	70.68	79.26	-112.54
Change in Accounts Payable	-28.66	-9.8	-11.34	-56.89	75.19
Change in Other Net Operating Assets	-7.66	6.08	-0.58	-1.29	-0.42
Operating Cash Flow	33.4	96.46	141.81	37.71	23.33
Operating Cash Flow Growth	-65.37%	-31.98%	276.01%	61.65%	-69.13%
Capital Expenditures	-4.03	-31.71	-46.29	-94.85	-111.55
Sale of Property, Plant & Equipment	-	-	55.45	-	-
Cash Acquisitions	-	-0.02	-20.26	-5.69	-768.49
Divestitures	101.39	-	-	-	-
Sale (Purchase) of Intangibles	-17.12	-69.57	-79.37	-81.56	-77.62
Investment in Securities	-	-	-	-	-1.4
Other Investing Activities	-44.17	9.19	13.33	2.36	0.32
Investing Cash Flow	36.06	-92.11	-77.14	-179.75	-958.74
Long-Term Debt Issued	504.5	-	-	156	-
Long-Term Debt Repaid	-674.9	-71.28	-74.49	-49.01	-36.22
Net Debt Issued (Repaid)	-170.4	-71.28	-74.49	106.99	-36.22
Issuance of Common Stock	21.42	93.32	-	-	760.23
Other Financing Activities	-46	-44.95	-47.8	-28	-25.36
Financing Cash Flow	-194.98	-22.91	-122.29	78.99	698.66
Net Cash Flow	-125.52	-18.56	-57.62	-63.04	-236.75
Free Cash Flow	29.37	64.75	95.52	-57.14	-88.22
Free Cash Flow Growth	-54.64%	-32.21%	-	-	-
Free Cash Flow Margin	1.71%	3.70%	5.08%	-2.55%	-4.05%
Free Cash Flow Per Share	0.02	0.05	0.07	-0.05	-0.08
Cash Interest Paid	46	44.95	47.8	27.92	25.36
Cash Income Tax Paid	3.68	0.62	5.41	4.86	7.1
Levered Free Cash Flow	-146.78	258.16	162.91	-86.15	-26.62
Unlevered Free Cash Flow	-96.75	297.88	204.09	-50.44	3.9
Change in Working Capital	-21.79	22.07	48.35	22.1	-64.88

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