Vertical Aerospace Cash Flow Statement

Financials in millions GBP. Fiscal year is January - December.

Millions GBP. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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	-101.99	232.93	-781.24	-59.95	-94.38	-245.22
Depreciation & Amortization	2.03	1.96	2.7	2.71	2.18	0.94
Stock-Based Compensation	10.45	9.67	7.49	8.82	23.19	213.22
Other Adjustments	-36.4	-360.37	719.27	-42	-1.7	-31.16
Change in Receivables	-7.99	5.47	-7.77	3.79	-6.21	-9.13
Changes in Accounts Payable	18.57	13.88	-2.58	0.61	-26.8	43.8
Changes in Income Taxes Payable	6.85	13.7	15.84	11.32	-	-
Operating Cash Flow	-98.11	-82.76	-46.29	-74.7	-103.71	-27.55
Capital Expenditures	-0.53	-0.29	-0.43	-2.1	-1.44	-0.79
Purchases of Intangible Assets	-	-	-	-0.16	-0.57	-2.57
Purchases of Investments	-	-	-	59.67	-59.25	-
Other Investing Activities	2.78	2.9	2.16	3.97	-1.7	0
Investing Cash Flow	2.25	2.61	1.73	61.38	-62.96	-3.35
Long-Term Debt Issued	-	-	-	-	-	169.93
Long-Term Debt Repaid	-	-	-	-	-	-0.74
Net Long-Term Debt Issued (Repaid)	-	-	-	-	-	169.19
Issuance of Common Stock	105.16	111.51	15.63	0.84	7.73	71.04
Net Common Stock Issued (Repurchased)	105.16	111.51	15.63	0.84	7.73	71.04
Other Financing Activities	-5.12	16.3	3.14	-0.67	-0.48	4.49
Financing Cash Flow	100.26	127.82	18.77	0.17	7.25	244.71
Effect of Exchange Rate Changes on Cash and Cash Equivalents	-0.11	-1.13	-0.33	-1.1	9.69	-1.99
Net Cash Flow	4.39	47.66	-25.79	-13.15	-159.42	213.81
Free Cash Flow	-98.65	-83.05	-46.72	-76.8	-105.15	-28.34
FCF Margin	-	-	-	-	-	-21469.70%
Free Cash Flow Per Share	-0.79	-0.65	-2.30	-4.02	-5.86	-2.28
Levered Free Cash Flow	-75.07	262.18	-765.71	-47.41	-120.43	-32.08
Unlevered Free Cash Flow	-92.3	-117.28	-45.64	-61.44	-124.16	-233.29

SEC Filings: 10-K · 10-Q