Samuel Heath & Sons plc (AIM:HSM)

Samuel Heath & Sons Cash Flow Statement

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

Operating Activities

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Mar 31, 2026	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022
Net Income	0.2	0.89	0.77	0.93	1.47
Depreciation & Amortization	0.57	0.54	0.54	0.4	0.36
Other Amortization	0.28	0.23	0.15	0.11	0.05
Loss (Gain) From Sale of Assets	-	-0.04	0	0.04	0
Other Operating Activities	0.08	-0.14	-0.77	-0.6	-0.32
Change in Accounts Receivable	-0.11	0.06	-0.44	0.17	0.27
Change in Inventory	0.7	0.22	-0.46	-0.47	-0.23
Change in Accounts Payable	-0.36	-0.18	0.35	-0.21	0.2
Operating Cash Flow	1.38	1.58	0.14	0.37	1.8
Operating Cash Flow Growth	-12.55%	1051.10%	-62.57%	-79.64%	88.67%

Investing Activities

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Mar 31, 2026	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022
Capital Expenditures	-0.08	-0.4	-0.48	-1.17	-0.44
Sale of Property, Plant & Equipment	-	-	0	0.04	0.01
Sale (Purchase) of Intangibles	-0.36	-0.38	-0.37	-0.36	-0.31
Other Investing Activities	0.1	0.11	0.06	-0.1	0.01
Investing Cash Flow	-0.34	-0.67	-0.79	-1.58	-0.73

Financing Activities

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Mar 31, 2026	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022
Short-Term Debt Issued	-	-	-	-	0.95
Total Debt Issued	-	-	-	-	0.95
Short-Term Debt Repaid	-	-	-	-	-0.95
Long-Term Debt Repaid	-0.08	-0.08	-0.07	-0.06	-0.05
Total Debt Repaid	-0.08	-0.08	-0.07	-0.06	-1
Net Debt Issued (Repaid)	-0.08	-0.08	-0.07	-0.06	-0.05
Common Dividends Paid	-0.33	-0.33	-0.31	-0.33	-0.31
Financing Cash Flow	-0.41	-0.41	-0.38	-0.39	-0.36

Net Cash Flow

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Mar 31, 2026	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022
Foreign Exchange Rate Adjustments	0	-0.01	-0.01	-0.09	0.02
Net Cash Flow	0.63	0.5	-1.03	-1.69	0.73

Free Cash Flow

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Mar 31, 2026	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022
Free Cash Flow	1.3	1.18	-0.34	-0.8	1.35
Free Cash Flow Growth	10.89%	-	-	-	72.70%
Free Cash Flow Margin	8.79%	7.96%	-2.23%	-5.44%	9.66%
Free Cash Flow Per Share	0.51	0.46	-0.13	-0.32	0.53
Levered Free Cash Flow	1.05	0.7	-0.16	-1.05	1.2
Unlevered Free Cash Flow	1.06	0.7	-0.16	-1.05	1.2

Additional Metrics

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Mar 31, 2026	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022
Cash Interest Paid	-	-	0	0	0
Cash Income Tax Paid	0.06	-	-0.04	-	-
Change in Working Capital	0.24	0.1	-0.55	-0.51	0.23

Data Source: S&P Global Market Intelligence Last updated: Mar 31, 2026

Financial data is provided by S&P Global Market Intelligence and updates within hours after each earnings release, which is every six months for this company.

Update frequency:

Semi-annually

Last checked:

Aug 13, 2026

Data Sources Report a data error