Stadio Holdings Limited (JSE:SDO)
South Africa flag South Africa · Delayed Price · Currency is ZAR · Price in ZAc
753.00
+2.00 (0.27%)
Apr 2, 2025, 10:56 AM SAST

Stadio Holdings Cash Flow Statement

Millions ZAR. Fiscal year is Jan - Dec.
Fiscal Year
FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2016 - 2019
Period Ending
Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2016 - 2019
Net Income
261.94208.25165.64126.01-119.75
Upgrade
Depreciation & Amortization
66.6566.6464.5563.1563.01
Upgrade
Other Amortization
4.443.833.83.561.57
Upgrade
Loss (Gain) From Sale of Assets
0.720.281.481.630.07
Upgrade
Asset Writedown & Restructuring Costs
7-6.4630.0451.22
Upgrade
Loss (Gain) From Sale of Investments
0.020.02-0.130.060.03
Upgrade
Stock-Based Compensation
11.8113.958.7210.7810.13
Upgrade
Other Operating Activities
7.86-3.4232.7311.01177.23
Upgrade
Change in Accounts Receivable
-11.94-36.11-42.43-7.4611.2
Upgrade
Change in Inventory
---1.590.54
Upgrade
Change in Accounts Payable
-3.64-12.17-30.38-39.060.89
Upgrade
Change in Unearned Revenue
10.674.4519.49-11.76-1.24
Upgrade
Operating Cash Flow
355.53245.73229.93189.54194.88
Upgrade
Operating Cash Flow Growth
44.69%6.87%21.31%-2.74%37.94%
Upgrade
Capital Expenditures
-76.7-37.34-85.03-178.14-78.35
Upgrade
Sale of Property, Plant & Equipment
0.360.4352.670.170.27
Upgrade
Cash Acquisitions
----1.6-
Upgrade
Sale (Purchase) of Intangibles
-29.41-22.36-7.84-2.12-26.22
Upgrade
Investment in Securities
11.89-0.66-52.64-6
Upgrade
Other Investing Activities
---0.590.21
Upgrade
Investing Cash Flow
-93.86-59.92-45.2-178.46-110.09
Upgrade
Short-Term Debt Issued
102.180.220.07--
Upgrade
Long-Term Debt Issued
---122.0745.08
Upgrade
Total Debt Issued
102.180.220.07122.0745.08
Upgrade
Short-Term Debt Repaid
-102.01-0.05-15.07--
Upgrade
Long-Term Debt Repaid
-28.46-62.16-31.57-181.22-92.68
Upgrade
Total Debt Repaid
-130.47-62.22-46.63-181.22-92.68
Upgrade
Net Debt Issued (Repaid)
-28.29-61.99-46.56-59.15-47.6
Upgrade
Issuance of Common Stock
2.943.327.881.28-
Upgrade
Repurchase of Common Stock
-14.95-36.4-14.86--
Upgrade
Common Dividends Paid
-84.67-75.68-39.98--
Upgrade
Other Financing Activities
-134.83-32.94-8.6-4.41-13.82
Upgrade
Financing Cash Flow
-259.81-203.69-102.11-62.29-61.42
Upgrade
Net Cash Flow
1.87-17.8882.62-51.2123.37
Upgrade
Free Cash Flow
278.83208.39144.911.4116.53
Upgrade
Free Cash Flow Growth
33.80%43.82%1171.26%-90.22%-
Upgrade
Free Cash Flow Margin
17.30%14.74%11.94%1.04%12.49%
Upgrade
Free Cash Flow Per Share
0.330.240.170.010.14
Upgrade
Cash Interest Paid
3.550.370.6921.1920.64
Upgrade
Cash Income Tax Paid
109.62114.968.1459.9867.75
Upgrade
Levered Free Cash Flow
65.65245.45164.94-75.44146.33
Upgrade
Unlevered Free Cash Flow
76.51255.87176.6-62.48159.14
Upgrade
Change in Net Working Capital
133.06-38.72-18.73106.29-72.61
Upgrade
Updated Aug 26, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.