Smiths News plc (LON:SNWS)
London · Delayed Price · Currency is GBP · Price in GBX 69.60
+6.20 (9.78%)
Jun 17, 2026, 4:42 PM GMT
Smiths News Cash Flow Statement
Financials in millions GBP. Fiscal year is September - August.
Millions GBP. Fiscal year is Sep - Aug.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Feb '26 Feb 28, 2026 | Aug '25 Aug 30, 2025 | Aug '24 Aug 31, 2024 | Aug '23 Aug 26, 2023 | Aug '22 Aug 27, 2022 | Aug '21 Aug 28, 2021 |
Net Income | 27 | 28.3 | 25.5 | 25.1 | 23.4 | 26.2 |
Depreciation & Amortization | 9.1 | 9 | 8.1 | 8.6 | 9.2 | 8.8 |
Other Amortization | 0.5 | 0.5 | 0.4 | 0.6 | 1.3 | 1.9 |
Loss (Gain) From Sale of Assets | - | - | - | - | - | -0.2 |
Asset Writedown & Restructuring Costs | - | - | - | - | - | 0.1 |
Loss (Gain) From Sale of Investments | - | - | -0.3 | - | -1.2 | 1.6 |
Loss (Gain) on Equity Investments | - | 0.1 | 0.2 | -0.1 | -0.3 | 0.2 |
Stock-Based Compensation | 1.3 | 1.3 | 0.9 | 1.1 | 1.2 | 1 |
Other Operating Activities | 2.5 | 5.6 | 6 | 6.6 | 13.4 | 3.8 |
Change in Accounts Receivable | 7.2 | 1.4 | -1 | -5.5 | 1.7 | 5.4 |
Change in Inventory | 0.1 | 5.4 | -4.4 | -2.1 | -2.4 | 0.7 |
Change in Accounts Payable | 7.7 | -1.4 | -12.2 | 1.9 | 3.9 | -5.1 |
Change in Other Net Operating Assets | -0.4 | -0.8 | -0.8 | 0.2 | -0.4 | -2.8 |
Operating Cash Flow | 55 | 49.4 | 22.4 | 36.4 | 49.8 | 41.4 |
Operating Cash Flow Growth | 73.50% | 120.54% | -38.46% | -26.91% | 20.29% | 76.92% |
Capital Expenditures | -2.5 | -3.9 | -3.4 | -2.6 | -1.3 | -2.4 |
Sale of Property, Plant & Equipment | - | - | - | - | 0.1 | - |
Divestitures | - | - | - | - | 14 | - |
Sale (Purchase) of Intangibles | -0.6 | -0.6 | -1 | -0.8 | -0.7 | - |
Investment in Securities | - | - | - | -0.3 | - | - |
Other Investing Activities | 0.5 | 0.4 | 0.6 | 0.2 | 0.2 | 0.3 |
Investing Cash Flow | -2.6 | -4.1 | -3.8 | -3.5 | 12.3 | 4.4 |
Short-Term Debt Issued | - | - | 17.5 | - | - | - |
Long-Term Debt Issued | - | - | - | - | 60 | 80 |
Total Debt Issued | -0.7 | - | 17.5 | - | 60 | 80 |
Short-Term Debt Repaid | - | -15.9 | - | - | - | - |
Long-Term Debt Repaid | - | -6.5 | -47.4 | -14.1 | -89.4 | -143.6 |
Total Debt Repaid | -24.2 | -22.4 | -47.4 | -14.1 | -89.4 | -143.6 |
Net Debt Issued (Repaid) | -24.9 | -22.4 | -29.9 | -14.1 | -29.4 | -63.6 |
Issuance of Common Stock | 0.7 | 0.5 | - | - | - | - |
Repurchase of Common Stock | -0.2 | -1.6 | -3.3 | -1.7 | -2.6 | -2.6 |
Common Dividends Paid | -20.9 | -17.4 | -10.8 | -9.8 | -6.1 | -1.2 |
Other Financing Activities | -2.9 | -3.2 | -4.9 | -5.3 | -8 | -9.5 |
Financing Cash Flow | -48.2 | -44.1 | -48.9 | -30.9 | -46.1 | -76.9 |
Foreign Exchange Rate Adjustments | - | - | - | - | - | -0.2 |
Net Cash Flow | 4.2 | 1.2 | -30.3 | 2 | 16 | -31.3 |
Free Cash Flow | 52.5 | 45.5 | 19 | 33.8 | 48.5 | 39 |
Free Cash Flow Growth | 88.17% | 139.47% | -43.79% | -30.31% | 24.36% | 136.36% |
Free Cash Flow Margin | 5.03% | 4.28% | 1.72% | 3.10% | 4.45% | 3.52% |
Free Cash Flow Per Share | 0.21 | 0.18 | 0.08 | 0.14 | 0.19 | 0.15 |
Cash Interest Paid | 2.9 | 3.2 | 4.9 | 5.3 | 5.1 | 6.8 |
Cash Income Tax Paid | 9.4 | 7.3 | 8.5 | 6.6 | 5.3 | 6.3 |
Levered Free Cash Flow | 45.91 | 37.09 | 6.23 | 20.59 | 34.08 | 15.95 |
Unlevered Free Cash Flow | 47.91 | 39.21 | 10.04 | 24.59 | 38.33 | 21.33 |
Change in Working Capital | 14.6 | 4.6 | -18.4 | -5.5 | 2.8 | -1.8 |