SDI Group plc (AIM:SDI)
London · Delayed Price · Currency is GBP · Price in GBX 95.00
-1.00 (-1.04%)
Jul 28, 2026, 8:34 AM GMT
SDI Group Cash Flow Statement
Financials in millions GBP. Fiscal year is May - April.
Millions GBP. Fiscal year is May - Apr.
Operating Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Oct '25 Oct 31, 2025 | Apr '25 Apr 30, 2025 | Apr '24 Apr 30, 2024 | Apr '23 Apr 30, 2023 | Apr '22 Apr 30, 2022 | Apr '21 Apr 30, 2021 |
Net Income | 4.61 | 4.04 | 4.25 | 3.9 | 7.54 | 4.71 |
Depreciation & Amortization | 4.46 | 4.17 | 3.98 | 4.26 | 2.77 | 2.56 |
Stock-Based Compensation | 0.21 | 0.34 | 0.13 | 0.35 | 0.31 | 0.31 |
Other Adjustments | 3.22 | 3.01 | 3.02 | 6.33 | 2.57 | 1.34 |
Change in Receivables | -1.16 | 0.43 | -0.09 | 2.69 | 0.65 | -2.36 |
Changes in Inventories | -0.68 | 0.16 | 3.34 | -2.93 | -0.37 | -0.98 |
Changes in Accounts Payable | 1.77 | 0.72 | -5.25 | -3.73 | 1.2 | 6.14 |
Changes in Income Taxes Payable | -2.2 | -2.09 | -1.93 | -2.16 | -1.29 | -1.17 |
Changes in Other Operating Activities | -1.47 | -1.47 | -1.63 | -0.97 | -0.3 | -0.29 |
Operating Cash Flow | 8.76 | 9.3 | 5.83 | 7.74 | 13.1 | 10.26 |
Operating Cash Flow Growth | -5.80% | 59.38% | -24.64% | -40.92% | 27.76% | 148.35% |
Investing Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Oct '25 Oct 31, 2025 | Apr '25 Apr 30, 2025 | Apr '24 Apr 30, 2024 | Apr '23 Apr 30, 2023 | Apr '22 Apr 30, 2022 | Apr '21 Apr 30, 2021 |
Capital Expenditures | -1.34 | -1.24 | -0.97 | -1.09 | -1.43 | -0.67 |
Sale of Property, Plant & Equipment | 0.19 | 0.19 | 0.14 | 0.08 | 0.07 | 0.07 |
Purchases of Intangible Assets | -0.83 | -0.64 | -0.82 | -0.32 | -0.42 | -0.37 |
Cash Acquisitions | -6.66 | -8.09 | -3.35 | -21.06 | -11 | -4.06 |
Other Investing Activities | - | 0.75 | - | - | - | - |
Investing Cash Flow | -8.64 | -9.03 | -4.99 | -22.38 | -12.77 | -5.02 |
Financing Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Oct '25 Oct 31, 2025 | Apr '25 Apr 30, 2025 | Apr '24 Apr 30, 2024 | Apr '23 Apr 30, 2023 | Apr '22 Apr 30, 2022 | Apr '21 Apr 30, 2021 |
Long-Term Debt Issued | 8.82 | 8.9 | 3.7 | 15 | 9 | 5.4 |
Long-Term Debt Repaid | -8.37 | -9.07 | -5.9 | -3.79 | -8.67 | -12.14 |
Net Long-Term Debt Issued (Repaid) | 0.45 | -0.17 | -2.2 | 11.21 | 0.33 | -6.74 |
Issuance of Common Stock | 0.01 | - | 0.09 | 0.89 | 0.65 | 0.16 |
Net Common Stock Issued (Repurchased) | 0.01 | - | 0.09 | 0.89 | 0.65 | 0.16 |
Other Financing Activities | -0.1 | -0.03 | -0.04 | - | - | - |
Financing Cash Flow | 0.36 | -0.21 | -2.15 | 12.1 | 0.98 | -6.58 |
Net Cash Flow
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Oct '25 Oct 31, 2025 | Apr '25 Apr 30, 2025 | Apr '24 Apr 30, 2024 | Apr '23 Apr 30, 2023 | Apr '22 Apr 30, 2022 | Apr '21 Apr 30, 2021 |
Foreign Exchange Rate Adjustments | -0.16 | -0.18 | 0.03 | 0.14 | -0.05 | -0.11 |
Net Cash Flow | 0.48 | 0.06 | -1.31 | -2.54 | 1.32 | -1.35 |
Free Cash Flow
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Oct '25 Oct 31, 2025 | Apr '25 Apr 30, 2025 | Apr '24 Apr 30, 2024 | Apr '23 Apr 30, 2023 | Apr '22 Apr 30, 2022 | Apr '21 Apr 30, 2021 |
Free Cash Flow | 7.42 | 8.06 | 4.87 | 6.66 | 11.68 | 9.59 |
Free Cash Flow Growth | -7.90% | 65.57% | -26.87% | -42.99% | 21.77% | 164.63% |
FCF Margin | 10.71% | 12.18% | 7.39% | 9.85% | 23.52% | 27.34% |
Free Cash Flow Per Share | 0.07 | 0.08 | 0.05 | 0.06 | 0.11 | 0.09 |
Levered Free Cash Flow | 5.58 | 4.06 | -0.41 | 8.46 | 8.48 | 3.57 |
Unlevered Free Cash Flow | 10.28 | 8.99 | 6.66 | 2.45 | 13.19 | 12.52 |