LON:SMJ Cash Flow Statement

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

Millions GBP. Fiscal year is Aug - Jul.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jan '26 Jan 31, 2026	Jul '25 Jul 31, 2025	Jul '24 Jul 31, 2024	Jul '23 Jul 31, 2023	Jul '22 Jul 31, 2022	Jul '21 Jul 31, 2021
Net Income	5.11	5.11	1.67	0.2	6.62	10.97
Depreciation & Amortization	0.61	0.59	0.46	0.45	0.4	0.34
Loss (Gain) From Sale of Assets	-0.07	-0.03	-0.11	-0.07	-6.11	-0.07
Asset Writedown & Restructuring Costs	-5.82	-5.82	-0.99	2.21	-0.47	-12.11
Loss (Gain) From Sale of Investments	-0.41	-0.18	-	0.03	0.1	-0.31
Loss (Gain) on Equity Investments	-0.07	-0.05	-0.32	0.04	-0.25	-0.26
Other Operating Activities	0.36	-0.16	-0.97	-1.55	0.64	3.65
Change in Accounts Receivable	0.44	0.35	-1.09	0.17	0.73	0.06
Change in Inventory	9.33	2.3	-0.95	-5.31	-4.58	-1.35
Change in Accounts Payable	-0.98	-0.14	1.8	0.61	-1.11	-0.02
Operating Cash Flow	8.51	1.98	-0.51	-3.23	-4.04	0.9
Operating Cash Flow Growth	-	-	-	-	-	-81.55%
Capital Expenditures	-0.75	-0.9	-1.55	-0.98	-0.38	-0.34
Sale of Property, Plant & Equipment	0.1	0.11	0.13	0.1	0.05	0.05
Cash Acquisitions	-	-	-	-	0.1	-
Sale (Purchase) of Real Estate	-10.07	10.6	-1.85	-5.78	21.81	-2.28
Investment in Securities	-0.32	-0.48	1.23	-0.19	-0.04	-0.12
Other Investing Activities	-0.7	-1.95	4.07	0.16	-1.42	-1.29
Investing Cash Flow	-11.24	7.38	2.04	-6.69	20.12	-3.97
Repurchase of Common Stock	-0.36	-0.66	-0.9	-1.35	-1.75	-0.78
Common Dividends Paid	-1.27	-1.26	-1.28	-1.31	-1.35	-1.36
Other Financing Activities	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01
Financing Cash Flow	-1.64	-1.93	-2.19	-2.67	-3.11	-2.16
Net Cash Flow	-4.37	7.43	-0.66	-12.58	12.96	-5.23
Free Cash Flow	7.76	1.08	-2.06	-4.21	-4.42	0.56
Free Cash Flow Growth	-	-	-	-	-	-87.56%
Free Cash Flow Margin	26.76%	4.66%	-9.37%	-32.43%	-30.70%	5.38%
Free Cash Flow Per Share	0.20	0.03	-0.05	-0.10	-0.11	0.01
Cash Interest Paid	0.01	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	8.79	16.3	-15.03	-4.26	-3.98	0.09
Unlevered Free Cash Flow	8.79	16.31	-15.02	-4.25	-3.97	0.09
Change in Working Capital	8.8	2.52	-0.24	-4.53	-4.96	-1.32

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