XPS Pensions Group Cash Flow Statement

Financials in millions GBP. Fiscal year is April - March.

Millions GBP. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '25 Sep 30, 2025	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021
Net Income	25.95	30.34	54.17	15.84	9.42	8.96
Depreciation & Amortization	12.73	11.05	10.81	10.63	10.47	10.41
Other Amortization	2.78	2.78	2.03	1.75	1.46	1.06
Loss (Gain) From Sale of Assets	-	-	-34.52	-	-	-
Stock-Based Compensation	6.82	5.95	4.91	3.89	3.34	4.08
Other Operating Activities	3.44	1.7	1.38	1.83	5.7	0.72
Change in Accounts Receivable	-12.36	-13.51	-7.46	-3.43	-3.98	-0.04
Change in Accounts Payable	-1.74	2.06	11.99	3.6	2.32	5.45
Change in Other Net Operating Assets	0.94	1.45	-0.38	0.44	-0.07	-0.37
Operating Cash Flow	38.55	41.82	42.93	34.56	28.66	30.29
Operating Cash Flow Growth	-23.49%	-2.60%	24.24%	20.58%	-5.38%	29.12%
Capital Expenditures	-1.23	-2.1	-1.85	-0.64	-1.05	-1.35
Cash Acquisitions	-13.77	-13.77	-0.41	-8.27	-	-0.34
Divestitures	-	-	37.04	-	-	0.1
Sale (Purchase) of Intangibles	-7	-6.09	-5.66	-4.81	-8.29	-1.42
Other Investing Activities	0.11	0.11	0.05	-0.02	-0.03	-0.48
Investing Cash Flow	-21.9	-21.86	29.17	-13.75	-9.37	-3.48
Long-Term Debt Issued	-	39.33	8	11	5.9	-
Long-Term Debt Repaid	-	-11.33	-54.95	-9.96	-4.74	-13.66
Net Debt Issued (Repaid)	38.05	28	-46.95	1.04	1.15	-13.66
Issuance of Common Stock	2	0.87	0.03	2.66	0.03	0.16
Repurchase of Common Stock	-26.8	-18.72	-5.62	-2.2	-3.32	-3.17
Common Dividends Paid	-24.31	-22.19	-18.03	-15.33	-13.83	-13.48
Other Financing Activities	-4.34	-3.22	-4.81	-3.85	-1.79	-2.47
Financing Cash Flow	-15.39	-15.25	-75.39	-17.68	-17.76	-32.62
Net Cash Flow	1.27	4.71	-3.28	3.14	1.53	-5.81
Free Cash Flow	37.32	39.72	41.08	33.92	27.61	28.94
Free Cash Flow Growth	-21.72%	-3.32%	21.12%	22.84%	-4.60%	35.00%
Free Cash Flow Margin	15.12%	17.13%	20.60%	20.36%	19.92%	22.62%
Free Cash Flow Per Share	0.17	0.18	0.19	0.16	0.13	0.14
Cash Interest Paid	3.46	2.63	4.24	3.3	1.52	1.85
Cash Income Tax Paid	10	11.15	11.33	4.87	3.86	3.3
Levered Free Cash Flow	30.5	36.23	34.61	24.64	17.09	27.17
Unlevered Free Cash Flow	32.67	37.91	37.08	26.54	17.97	28.12
Change in Working Capital	-13.16	-10	4.15	0.61	-1.73	5.04

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