J. Smart & Co. (Contractors) PLC (LON:SMJ)

LON:SMJ Cash Flow Statement

Financials in millions GBP. Fiscal year is August - July.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jul 31, 2025	Jul 31, 2024	Jul 31, 2023	Jul 31, 2022	Jul 31, 2021
Net Income	5.11	1.67	0.2	6.62	10.97
Depreciation & Amortization	0.59	0.46	0.45	0.4	0.34
Loss (Gain) From Sale of Assets	-0.03	-0.11	-0.07	-6.11	-0.07
Asset Writedown & Restructuring Costs	-5.82	-0.99	2.21	-0.47	-12.11
Loss (Gain) From Sale of Investments	-0.18	-	0.03	0.1	-0.31
Loss (Gain) on Equity Investments	-0.05	-0.32	0.04	-0.25	-0.26
Other Operating Activities	-0.16	-0.97	-1.55	0.64	3.65
Change in Accounts Receivable	0.35	-1.09	0.17	0.73	0.06
Change in Inventory	2.3	-0.95	-5.31	-4.58	-1.35
Change in Accounts Payable	-0.14	1.8	0.61	-1.11	-0.02
Operating Cash Flow	1.98	-0.51	-3.23	-4.04	0.9
Operating Cash Flow Growth	-	-	-	-	-81.55%
Capital Expenditures	-0.9	-1.55	-0.98	-0.38	-0.34
Sale of Property, Plant & Equipment	0.11	0.13	0.1	0.05	0.05
Cash Acquisitions	-	-	-	0.1	-
Sale (Purchase) of Real Estate	10.6	-1.85	-5.78	21.81	-2.28
Investment in Securities	-0.48	1.23	-0.19	-0.04	-0.12
Other Investing Activities	-1.95	4.07	0.16	-1.42	-1.29
Investing Cash Flow	7.38	2.04	-6.69	20.12	-3.97
Repurchase of Common Stock	-0.66	-0.9	-1.35	-1.75	-0.78
Common Dividends Paid	-1.26	-1.28	-1.31	-1.35	-1.36
Other Financing Activities	-0.01	-0.01	-0.01	-0.01	-0.01
Financing Cash Flow	-1.93	-2.19	-2.67	-3.11	-2.16
Net Cash Flow	7.43	-0.66	-12.58	12.96	-5.23
Free Cash Flow	1.08	-2.06	-4.21	-4.42	0.56
Free Cash Flow Growth	-	-	-	-	-87.56%
Free Cash Flow Margin	4.66%	-9.37%	-32.43%	-30.70%	5.38%
Free Cash Flow Per Share	0.03	-0.05	-0.10	-0.11	0.01
Cash Interest Paid	0.01	0.02	0.01	0.01	0.01
Cash Income Tax Paid	0.45	0.18	0.64	0.91	0.36
Levered Free Cash Flow	16.3	-15.03	-4.26	-3.98	0.09
Unlevered Free Cash Flow	16.31	-15.02	-4.25	-3.97	0.09
Change in Working Capital	2.52	-0.24	-4.53	-4.96	-1.32

Source: S&P Global Market Intelligence. Standard template. Financial Sources.