Smartgroup Corporation Ltd (ASX:SIQ)
Australia flag Australia · Delayed Price · Currency is AUD
9.10
+0.02 (0.22%)
Sep 5, 2025, 4:10 PM AEST

Smartgroup Corporation Cash Flow Statement

Millions AUD. Fiscal year is Jan - Dec.
Fiscal Year
TTMFY 2024FY 2023FY 2022FY 2021FY 20202016 - 2020
Period Ending
Jun '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2016 - 2020
Net Income
79.4375.661.9258.7858.8141.33
Upgrade
Depreciation & Amortization
9.778.216.197.148.5412.84
Upgrade
Other Amortization
2.582.581.740.834.1311.22
Upgrade
Loss (Gain) From Sale of Assets
-3.22-3.221.50.021.370.05
Upgrade
Asset Writedown & Restructuring Costs
-----1.22
Upgrade
Loss (Gain) From Sale of Investments
-----5.12
Upgrade
Loss (Gain) on Equity Investments
-0.2-0.2-0.3-0.34-0.25-0.05
Upgrade
Stock-Based Compensation
2.822.820.250.470.620.47
Upgrade
Other Operating Activities
9.7-0.98-0.910.730.32-0.2
Upgrade
Change in Accounts Receivable
-15.99-15.99-4.665.47-8.399.49
Upgrade
Change in Accounts Payable
10.4310.435.67-7.458.37-5.38
Upgrade
Change in Income Taxes
-4.9-4.9-3.790.345.39-2.33
Upgrade
Change in Other Net Operating Assets
-1.52-1.52-1.742.25-9.54-12.34
Upgrade
Operating Cash Flow
93.6277.5465.266.1468.957.24
Upgrade
Operating Cash Flow Growth
30.29%18.93%-1.43%-4.00%20.36%-44.27%
Upgrade
Capital Expenditures
-9.86-11.21-8.52-5.77-3.61-1.15
Upgrade
Divestitures
3.123.22--0.18-
Upgrade
Sale (Purchase) of Intangibles
-7.96-16.86-0.91-9.16-4.31-0.61
Upgrade
Investment in Securities
0.650.65-0.540.50.5
Upgrade
Other Investing Activities
1.691.360.750.290.010.42
Upgrade
Investing Cash Flow
-12.36-22.84-8.69-14.11-7.24-0.84
Upgrade
Long-Term Debt Issued
-1511.1301438
Upgrade
Long-Term Debt Repaid
--3.99-3.53-7.36-13.35-76.5
Upgrade
Net Debt Issued (Repaid)
12.4411.017.5722.640.65-38.5
Upgrade
Issuance of Common Stock
1.71.940.882.061.483.39
Upgrade
Common Dividends Paid
-50.13-44.63-40.39-47.91-46.47-50.85
Upgrade
Financing Cash Flow
-50.65-52.85-50.43-62.96-63.49-85.96
Upgrade
Net Cash Flow
30.611.856.09-10.92-1.83-29.56
Upgrade
Free Cash Flow
83.7666.3356.6860.3765.2956.09
Upgrade
Free Cash Flow Growth
34.11%17.04%-6.12%-7.53%16.40%-44.92%
Upgrade
Free Cash Flow Margin
26.47%21.69%22.53%26.87%29.44%25.93%
Upgrade
Free Cash Flow Per Share
0.640.510.440.470.500.43
Upgrade
Cash Interest Paid
5.385.464.32.211.392.98
Upgrade
Cash Income Tax Paid
32.0932.2630.1426.9321.6126.56
Upgrade
Levered Free Cash Flow
68.6739.3949.5249.2363.171.77
Upgrade
Unlevered Free Cash Flow
72.2442.7751.8750.7164.1573.98
Upgrade
Change in Working Capital
-7.27-7.27-5.19-1.49-4.65-14.75
Upgrade
Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.