Zotefoams 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	22.64	-2.76	9.24	10.01	4.38
Depreciation & Amortization	8.69	8.77	7.88	7.71	6.7
Other Amortization	-	0.21	0.33	0.54	0.93
Loss (Gain) From Sale of Assets	0.02	-	-	-	-
Asset Writedown & Restructuring Costs	1.15	15.18	-	-	-
Loss (Gain) on Equity Investments	-0.05	-0.07	-0.05	-0.05	0.02
Stock-Based Compensation	1.67	1.08	1.34	0.81	0.36
Other Operating Activities	-5.53	0.96	0.98	3.22	2.29
Change in Accounts Receivable	-1.59	1.54	-3.77	-4.82	-1.64
Change in Inventory	4.54	1.95	-6.28	0.4	-2.84
Change in Accounts Payable	4.47	-1	-1.03	4.12	1.51
Change in Other Net Operating Assets	-0.86	-0.86	-0.86	-0.86	-0.78
Operating Cash Flow	35.15	25	7.78	21.07	10.92
Operating Cash Flow Growth	40.59%	221.31%	-63.07%	92.97%	-4.53%
Capital Expenditures	-13.96	-10.34	-5.74	-5.37	-6.03
Sale of Property, Plant & Equipment	0.7	0.04	-	-	0.09
Cash Acquisitions	-23.41	-	-	-	-
Sale (Purchase) of Intangibles	-0.26	-3.31	-2.74	-1.72	-1.07
Other Investing Activities	0.35	0.27	0.19	0.06	0.01
Investing Cash Flow	-36.58	-13.34	-8.29	-7.04	-7
Long-Term Debt Issued	25.93	6.75	1.61	43.04	6.97
Long-Term Debt Repaid	-17.32	-10.69	-1.98	-51.38	-8.28
Net Debt Issued (Repaid)	8.61	-3.94	-0.38	-8.34	-1.31
Issuance of Common Stock	0.03	0.07	-	-	0.04
Common Dividends Paid	-3.71	-3.54	-3.35	-3.19	-3.07
Financing Cash Flow	4.92	-7.41	-3.73	-11.53	-4.34
Foreign Exchange Rate Adjustments	-0.04	-0.01	-0.06	0.03	-0.02
Net Cash Flow	3.45	4.24	-4.3	2.54	-0.45
Free Cash Flow	21.19	14.66	2.04	15.7	4.88
Free Cash Flow Growth	44.53%	619.64%	-87.02%	221.46%	-
Free Cash Flow Margin	13.37%	9.92%	1.60%	12.33%	4.85%
Free Cash Flow Per Share	0.42	0.30	0.04	0.32	0.10
Cash Interest Paid	1.56	2.52	2.08	1.26	0.79
Cash Income Tax Paid	3.02	2.86	2.25	0.66	1.09
Levered Free Cash Flow	19.73	11.71	-2.21	9.42	3.52
Unlevered Free Cash Flow	20.95	13.61	-0.71	10.51	4.15
Change in Working Capital	6.56	1.63	-11.94	-1.16	-3.75

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