NCC Group plc (LON:NCC)
London · Delayed Price · Currency is GBP · Price in GBX 140.00
-1.60 (-1.13%)
Aug 14, 2026, 4:35 PM GMT
NCC Group Cash Flow Statement
Financials in millions GBP. Fiscal year is October - September.
Millions GBP. Fiscal year is Oct - Sep.
Operating Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Sep '25 Sep 30, 2025 | Sep '24 Sep 30, 2024 | May '24 May 31, 2024 | May '23 May 31, 2023 | May '22 May 31, 2022 |
Net Income | 9.1 | 17.1 | -24.38 | -24.9 | -4.6 | 23 |
Depreciation & Amortization | 9.1 | 12.2 | 13.73 | 24.1 | 20.2 | 17.9 |
Other Amortization | 2.4 | 1.8 | 2.48 | 2.6 | 2.4 | 1.8 |
Loss (Gain) From Sale of Assets | -9.6 | -9.8 | -1.2 | -1 | -5.4 | - |
Asset Writedown & Restructuring Costs | - | 0.1 | 26.93 | 31.9 | 13.9 | -0.1 |
Loss (Gain) From Sale of Investments | - | - | -0.08 | - | - | - |
Stock-Based Compensation | 2.6 | 2.1 | 1.73 | 1.6 | 2.2 | 3.4 |
Other Operating Activities | -11.2 | -23.4 | -23.63 | -6.3 | -0.5 | -2.2 |
Change in Accounts Receivable | 2.3 | -5 | -3.45 | -6 | 19.7 | -1.8 |
Change in Inventory | - | - | 0.15 | 0.2 | 0.1 | 0.2 |
Change in Accounts Payable | 5.1 | 10.3 | -8.93 | 4.8 | -7.7 | 12.6 |
Change in Unearned Revenue | 1.4 | -1.1 | 4.13 | - | -7.4 | - |
Change in Other Net Operating Assets | -2.3 | -3 | 0.53 | 0.3 | -0.8 | - |
Operating Cash Flow | 41.2 | 33.5 | 19.8 | 27.3 | 32.1 | 54.8 |
Operating Cash Flow Growth | 795.65% | 69.19% | -27.47% | -14.95% | -41.42% | 40.87% |
Investing Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Sep '25 Sep 30, 2025 | Sep '24 Sep 30, 2024 | May '24 May 31, 2024 | May '23 May 31, 2023 | May '22 May 31, 2022 |
Capital Expenditures | -4.4 | -4.7 | -4.65 | -5 | -3.9 | -5.2 |
Cash Acquisitions | - | - | -0.75 | -1 | -1 | -153 |
Divestitures | - | 61.4 | 9.3 | 12 | 2 | - |
Sale (Purchase) of Intangibles | -0.5 | -0.4 | -1.95 | -2.3 | -3.4 | -3 |
Investing Cash Flow | -4.9 | 56.3 | 1.95 | 3.7 | -6.3 | -161.2 |
Financing Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Sep '25 Sep 30, 2025 | Sep '24 Sep 30, 2024 | May '24 May 31, 2024 | May '23 May 31, 2023 | May '22 May 31, 2022 |
Long-Term Debt Issued | - | 21.1 | - | 34.5 | 70.8 | 120.7 |
Total Debt Issued | 28.5 | 21.1 | 43.35 | 34.5 | 70.8 | 120.7 |
Long-Term Debt Repaid | - | -87.1 | - | -69.7 | -121.7 | -44.7 |
Total Debt Repaid | -93.2 | -87.1 | -63.9 | -69.7 | -121.7 | -44.7 |
Net Debt Issued (Repaid) | -64.7 | -66 | -20.55 | -35.2 | -50.9 | 76 |
Issuance of Common Stock | 0.4 | 0.3 | 0.23 | 0.3 | 0.1 | 0.8 |
Repurchase of Common Stock | - | -5.8 | -4.35 | - | -0.5 | - |
Common Dividends Paid | -9.2 | -19 | -10.88 | -14.5 | -14.5 | -14.4 |
Other Financing Activities | -33.3 | -0.3 | - | - | -1.5 | -0.6 |
Financing Cash Flow | -106.8 | -90.8 | -35.55 | -49.4 | -67.3 | 61.8 |
Net Cash Flow
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Sep '25 Sep 30, 2025 | Sep '24 Sep 30, 2024 | May '24 May 31, 2024 | May '23 May 31, 2023 | May '22 May 31, 2022 |
Foreign Exchange Rate Adjustments | 0.7 | 1.2 | 1.73 | - | 0.6 | 1.3 |
Miscellaneous Cash Flow Adjustments | - | - | - | 0.1 | - | - |
Net Cash Flow | -69.8 | 0.2 | -12.08 | -18.3 | -40.9 | -43.3 |
Free Cash Flow
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Sep '25 Sep 30, 2025 | Sep '24 Sep 30, 2024 | May '24 May 31, 2024 | May '23 May 31, 2023 | May '22 May 31, 2022 |
Free Cash Flow | 36.8 | 28.8 | 15.15 | 22.3 | 28.2 | 49.6 |
Free Cash Flow Growth | 881.33% | 90.10% | -32.06% | -20.92% | -43.15% | 37.02% |
Free Cash Flow Margin | 15.74% | 12.05% | 5.91% | 6.87% | 8.42% | 15.76% |
Free Cash Flow Per Share | 0.12 | 0.09 | 0.05 | 0.07 | 0.09 | 0.16 |
Levered Free Cash Flow | -182.04 | -133.26 | - | 28.43 | 21.28 | 53.18 |
Unlevered Free Cash Flow | -180.29 | -130.2 | - | 32.3 | 24.78 | 55.49 |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Sep '25 Sep 30, 2025 | Sep '24 Sep 30, 2024 | May '24 May 31, 2024 | May '23 May 31, 2023 | May '22 May 31, 2022 |
Cash Interest Paid | 2.1 | 4.4 | 5.78 | 5.9 | 5.1 | 3.3 |
Cash Income Tax Paid | 1.8 | 2 | 3.23 | 5 | 5.4 | 2.2 |
Change in Working Capital | 6.5 | 1.2 | -7.58 | -0.7 | 3.9 | 11 |