Supreme Plc (AIM: SUP)
London
· Delayed Price · Currency is GBP · Price in GBX169.00
+4.00 (2.42%)
Dec 20, 2024, 4:35 PM GMT+1
Supreme Cash Flow Statement
Financials in millions GBP. Fiscal year is April - March.
Millions GBP. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2017 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 | Mar '20 Mar 31, 2020 | 2019 - 2017 |
| Net Income | 23.83 | 22.43 | 11.97 | 13.75 | 9.84 | 10.9 | Upgrade
|
| Depreciation & Amortization | 5.91 | 5.39 | 3.07 | 2.91 | 2.2 | 1.56 | Upgrade
|
| Other Amortization | 0.15 | 0.17 | 0.1 | 0.32 | 0.2 | 0.16 | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.24 | 0.17 | -2.79 | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | - | 0.01 | - | - | - | 0.06 | Upgrade
|
| Stock-Based Compensation | 0.82 | 1.23 | 1.46 | 1.66 | 0.08 | - | Upgrade
|
| Other Operating Activities | 6.88 | 3.48 | 2.89 | -2.2 | 1.55 | 1.38 | Upgrade
|
| Change in Accounts Receivable | -1.28 | -14.73 | -0.67 | -2.23 | 0.97 | -0.94 | Upgrade
|
| Change in Inventory | -0.43 | 1.17 | 2.92 | -4.94 | -5.29 | 2.47 | Upgrade
|
| Change in Accounts Payable | 1.78 | 7.73 | -0.03 | 2.5 | 2.73 | 1.44 | Upgrade
|
| Change in Other Net Operating Assets | 0.07 | 0.03 | 0.35 | - | - | - | Upgrade
|
| Operating Cash Flow | 37.96 | 27.07 | 19.28 | 11.77 | 12.28 | 17.03 | Upgrade
|
| Operating Cash Flow Growth | 156.15% | 40.43% | 63.75% | -4.11% | -27.92% | 128.26% | Upgrade
|
| Capital Expenditures | -3.56 | -5.32 | -1.25 | -1.3 | -1.67 | -1.66 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.98 | 0.12 | 4.02 | 0.38 | 0.89 | - | Upgrade
|
| Cash Acquisitions | -19.46 | -6.11 | -10.33 | -1.04 | -1.01 | -3.55 | Upgrade
|
| Sale (Purchase) of Intangibles | -0.18 | -0.12 | -0.02 | -1.45 | -0.13 | -0.03 | Upgrade
|
| Other Investing Activities | 0.32 | 0.15 | 0.03 | - | - | 0 | Upgrade
|
| Investing Cash Flow | -21.89 | -11.28 | -7.56 | -3.41 | -1.91 | -5.23 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | - | 3.74 | Upgrade
|
| Long-Term Debt Issued | - | 5.5 | 18.42 | - | - | 6 | Upgrade
|
| Total Debt Issued | - | 5.5 | 18.42 | - | - | 9.74 | Upgrade
|
| Short-Term Debt Repaid | - | - | -1.78 | -1.61 | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -10.98 | -18.82 | -7.31 | -13.64 | -4.65 | Upgrade
|
| Total Debt Repaid | -11.28 | -10.98 | -20.6 | -8.92 | -13.64 | -4.65 | Upgrade
|
| Net Debt Issued (Repaid) | -11.28 | -5.48 | -2.18 | -8.92 | -13.64 | 5.09 | Upgrade
|
| Issuance of Common Stock | 0.01 | 0.01 | 0.27 | 0.05 | 7.5 | - | Upgrade
|
| Repurchase of Common Stock | -1 | -1 | - | - | - | - | Upgrade
|
| Common Dividends Paid | -5.49 | -4.34 | -5.37 | -2.57 | -3 | -11 | Upgrade
|
| Other Financing Activities | -0.76 | -0.81 | -0.93 | -0.47 | -0.44 | -0.69 | Upgrade
|
| Financing Cash Flow | -18.53 | -11.62 | -8.21 | -11.91 | -9.58 | -6.6 | Upgrade
|
| Foreign Exchange Rate Adjustments | -0.16 | -0.07 | 0.1 | -0.03 | - | -0.03 | Upgrade
|
| Net Cash Flow | -2.62 | 4.1 | 3.61 | -3.58 | 0.79 | 5.18 | Upgrade
|
| Free Cash Flow | 34.41 | 21.75 | 18.02 | 10.48 | 10.61 | 15.38 | Upgrade
|
| Free Cash Flow Growth | 205.77% | 20.67% | 72.04% | -1.26% | -31.00% | 144.63% | Upgrade
|
| Free Cash Flow Margin | 15.01% | 9.83% | 11.58% | 8.01% | 8.68% | 16.65% | Upgrade
|
| Free Cash Flow Per Share | 0.28 | 0.18 | 0.15 | 0.09 | 0.09 | 0.14 | Upgrade
|
| Cash Interest Paid | 0.96 | 0.7 | 0.93 | 0.4 | 0.59 | 0.69 | Upgrade
|
| Cash Income Tax Paid | 3.43 | 5.31 | 1.65 | 4.16 | 3 | 1.72 | Upgrade
|
| Levered Free Cash Flow | 23.83 | 10.31 | 20.22 | 5.24 | 7.87 | 9.15 | Upgrade
|
| Unlevered Free Cash Flow | 24.74 | 11.22 | 20.82 | 5.38 | 8.11 | 9.49 | Upgrade
|
| Change in Net Working Capital | -1.34 | 10.09 | -9.61 | 7.11 | 0.91 | -0.85 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.