DSW Capital plc (AIM:DSW)

DSW Capital Cash Flow Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Net Income	1.06	0.98	0.08	0.49	-0.33	1.26
Depreciation & Amortization	0.53	0.35	0.2	0.19	0.13	0.07
Stock-Based Compensation	0.14	0.1	0.3	0.69	1.17	0.01
Other Operating Activities	-0.34	-0.34	-0.33	-0.05	-0.22	0.14
Change in Accounts Receivable	0.5	-0.23	-0.59	-0.31	0.19	-1.27
Change in Accounts Payable	0.31	0.57	-0.03	0.04	0.07	0.37
Change in Other Net Operating Assets	-0.01	-0.09	0.08	0.08	-0.2	0.09
Operating Cash Flow	2.24	1.41	-0.16	1.15	0.93	0.81
Operating Cash Flow Growth	3105.71%	-	-	22.80%	15.31%	13.92%
Capital Expenditures	-0.06	-0.06	-0.04	-0.04	-0.04	-0.02
Cash Acquisitions	-3.52	-3.52	-1.18	-	-	-
Sale (Purchase) of Intangibles	-	-	-0.01	-	-	-
Investing Cash Flow	-3.57	-3.58	-1.23	-0.04	-0.04	-0.02
Long-Term Debt Issued	-	2.74	-	-	-	0.05
Long-Term Debt Repaid	-	-0.18	-0.11	-0.08	-1.07	-0.22
Net Debt Issued (Repaid)	1.56	2.56	-0.11	-0.08	-1.07	-0.17
Issuance of Common Stock	-	-	-	-	4.62	-
Common Dividends Paid	-0.25	-0.41	-0.69	-1.26	-0.38	-0.38
Other Financing Activities	-0.08	0.06	0.23	0.1	0.05	0.02
Financing Cash Flow	1.24	2.22	-0.57	-1.24	3.22	-0.53
Net Cash Flow	-0.09	0.05	-1.95	-0.14	4.11	0.27
Free Cash Flow	2.19	1.35	-0.2	1.1	0.9	0.79
Free Cash Flow Growth	19790.91%	-	-	23.08%	12.97%	19.94%
Free Cash Flow Margin	33.38%	27.83%	-8.61%	40.68%	33.46%	33.73%
Free Cash Flow Per Share	0.09	0.06	-0.01	0.05	0.05	0.42
Cash Income Tax Paid	0.84	0.6	0.24	0.2	0.5	0.2
Levered Free Cash Flow	2.17	1.51	-0.23	0.87	1.16	0.51
Unlevered Free Cash Flow	2.38	1.61	-0.22	0.88	1.2	0.56
Change in Working Capital	0.79	0.25	-0.54	-0.19	0.07	-0.81

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