Science Group plc (AIM:SAG)

Science Group Cash Flow Statement

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

Operating Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	14.59	33.27	12.02	5.52	10.56	9.56
Depreciation & Amortization	5.39	5.47	5.78	6.69	5.25	4.4
Other Amortization	0.17	0.17	0.1	0.1	0.1	0.02
Asset Writedown & Restructuring Costs	-	-	-	-	-0.22	-
Loss (Gain) From Sale of Investments	-0.01	-25.48	-	4.76	-	-
Loss (Gain) on Equity Investments	-	-	-	0.17	-0.6	1.06
Stock-Based Compensation	1.9	2.1	2.27	2	1.61	0.73
Other Operating Activities	-6.27	-1.01	-0.39	0.55	-1.69	-2.6
Change in Accounts Receivable	0.49	3.76	-4.55	-2.02	-0.68	-1.39
Change in Inventory	-0.87	0.07	0.17	1.22	-0.02	-1.05
Change in Accounts Payable	-3.03	3.36	2.25	-10.76	1.24	2.49
Change in Other Net Operating Assets	0.02	1.45	0.83	-0.32	-0.27	0.78
Operating Cash Flow	12.37	23.16	18.48	7.91	15.27	14.01
Operating Cash Flow Growth	-57.88%	25.37%	133.52%	-48.19%	8.97%	-20.77%

Investing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Capital Expenditures	-	-0.03	-	-0.08	-0.09	-0.54
Cash Acquisitions	-	-	-	-13.92	-	-1.46
Divestitures	-	-	-	0.64	-	-
Sale (Purchase) of Intangibles	-0.17	-0.17	-	-	-	-4.32
Investment in Securities	0.01	25.48	-	-	-0.21	-12.77
Other Investing Activities	1.46	1.42	0.72	0.58	0.27	0
Investing Cash Flow	1.31	26.71	0.72	-12.78	-0.03	-19.08

Financing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Long-Term Debt Repaid	-	-1.14	-1.89	-2.11	-2.34	-2.5
Lease Payments	-0.81	-0.89	-0.69	-0.91	-1.14	-1.3
Net Debt Issued (Repaid)	-1.41	-1.14	-1.89	-2.11	-2.34	-2.5
Issuance of Common Stock	0.01	0	0	0.01	0	17.78
Repurchase of Common Stock	-22.78	-10.74	-4.96	-3.88	-1.32	-0.56
Common Dividends Paid	-3.56	-3.56	-3.66	-2.26	-2.27	-1.64
Other Financing Activities	-0.14	-0.55	-0.21	-0.25	-0.53	-
Financing Cash Flow	-27.89	-15.99	-10.72	-8.49	-6.46	13.08

Net Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Foreign Exchange Rate Adjustments	0.17	-0.33	0.14	-0.33	0.54	0.11
Net Cash Flow	-14.04	33.56	8.62	-13.68	9.32	8.12

Free Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Free Cash Flow	12.37	23.13	18.48	7.83	15.18	13.47
Free Cash Flow Growth	-57.83%	25.20%	135.90%	-48.40%	12.69%	-23.22%
Free Cash Flow Margin	12.16%	20.71%	16.70%	6.91%	17.59%	16.59%
Free Cash Flow Per Share	0.28	0.51	0.40	0.17	0.32	0.30
Levered Free Cash Flow	14.13	26.56	14.21	6.31	13.29	8.49
Unlevered Free Cash Flow	14.65	27.17	14.56	6.96	13.64	8.89
Free Cash Flow After Leases	11.56	22.24	17.78	6.92	14.04	12.17

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Cash Interest Paid	1.23	1.3	0.87	1.11	0.81	0.65
Cash Income Tax Paid	7.71	7.95	2.49	1.29	2.28	3.96
Change in Working Capital	-3.4	8.64	-1.31	-11.88	0.26	0.85

Data Source: S&P Global Market Intelligence Last updated: Jul 27, 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:

Sep 5, 2026

Data Sources Report a data error