Stadio Holdings Limited (JSE:SDO)

Stadio Holdings Cash Flow Statement

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

Operating Activities

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	327.54	261.94	208.25	165.64	126.01
Depreciation & Amortization	77.79	66.65	66.64	64.55	63.15
Other Amortization	3.89	4.44	3.83	3.8	3.56
Loss (Gain) From Sale of Assets	0.58	0.72	0.28	1.48	1.63
Asset Writedown & Restructuring Costs	-0.46	7	-	6.46	30.04
Loss (Gain) From Sale of Investments	0.01	0.02	0.02	-0.13	0.06
Stock-Based Compensation	13.39	11.81	13.95	8.72	10.78
Other Operating Activities	35.57	7.86	-3.42	32.73	11.01
Change in Accounts Receivable	-19.31	-11.94	-36.11	-42.43	-7.46
Change in Inventory	-	-	-	-	1.59
Change in Accounts Payable	-15.23	-3.64	-12.17	-30.38	-39.06
Change in Unearned Revenue	7.02	10.67	4.45	19.49	-11.76
Operating Cash Flow	430.78	355.53	245.73	229.93	189.54
Operating Cash Flow Growth	21.16%	44.69%	6.87%	21.31%	-2.74%

Investing Activities

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Capital Expenditures	-270.33	-76.7	-37.34	-85.03	-178.14
Sale of Property, Plant & Equipment	19.71	0.36	0.43	52.67	0.17
Cash Acquisitions	-	-	-	-	-1.6
Sale (Purchase) of Intangibles	-32.6	-29.41	-22.36	-7.84	-2.12
Investment in Securities	-0.09	11.89	-0.66	-5	2.64
Other Investing Activities	-	-	-	-	0.59
Investing Cash Flow	-283.31	-93.86	-59.92	-45.2	-178.46

Financing Activities

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Short-Term Debt Issued	-	-	0.22	0.07	-
Long-Term Debt Issued	236.97	102.18	-	-	122.07
Total Debt Issued	236.97	102.18	0.22	0.07	122.07
Short-Term Debt Repaid	-	-	-0.05	-15.07	-
Long-Term Debt Repaid	-148.22	-130.47	-62.16	-31.57	-181.22
Total Debt Repaid	-148.22	-130.47	-62.22	-46.63	-181.22
Net Debt Issued (Repaid)	88.75	-28.29	-61.99	-46.56	-59.15
Issuance of Common Stock	3.35	2.94	3.32	7.88	1.28
Repurchase of Common Stock	-75.71	-14.95	-36.4	-14.86	-
Common Dividends Paid	-128.59	-84.67	-75.68	-39.98	-
Other Financing Activities	-11.48	-134.83	-32.94	-8.6	-4.41
Financing Cash Flow	-123.69	-259.81	-203.69	-102.11	-62.29

Net Cash Flow

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Cash Flow	23.78	1.87	-17.88	82.62	-51.21

Free Cash Flow

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Free Cash Flow	160.45	278.83	208.39	144.9	11.4
Free Cash Flow Growth	-42.46%	33.80%	43.82%	1171.26%	-90.22%
Free Cash Flow Margin	8.71%	17.30%	14.74%	11.94%	1.04%
Free Cash Flow Per Share	0.19	0.33	0.24	0.17	0.01
Levered Free Cash Flow	104.61	65.65	245.45	164.94	-75.44
Unlevered Free Cash Flow	114.97	76.51	255.87	176.6	-62.48

Additional Metrics

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Cash Interest Paid	0.01	3.55	0.37	0.69	21.19
Cash Income Tax Paid	114.06	109.62	114.9	68.14	59.98
Change in Working Capital	-27.52	-4.91	-43.83	-53.32	-56.69

Data Source: S&P Global Market Intelligence Last updated: Dec 31, 2025

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:

Aug 8, 2026

Data Sources Report a data error