Smith & Wesson Brands, Inc. (SWBI)

Smith & Wesson Brands Cash Flow Statement

Financials in millions USD. Fiscal year is May - April.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jul 31, 2025	Apr 30, 2025	Apr 30, 2024	Apr 30, 2023	Apr 30, 2022	Apr 30, 2021
Net Income	11.87	13.43	41.36	36.88	194.49	252.05
Depreciation & Amortization	34.18	33.79	32.47	31.35	29.98	30.68
Other Amortization	0.16	0.16	0.09	0.09	0.09	0.89
Loss (Gain) From Sale of Assets	-2.5	-2.52	-5.6	-0.06	0.63	0.15
Asset Writedown & Restructuring Costs	-	-	-	-	0.09	-
Stock-Based Compensation	7.65	7.61	5.68	5.1	4.54	4.71
Other Operating Activities	-7.09	-6.93	0.83	-6.89	-1.44	-8.77
Change in Accounts Receivable	6.46	3.2	-3.9	7.57	4.06	-5.82
Change in Inventory	-13.28	-29.34	16.62	-40.46	-58.18	25.26
Change in Accounts Payable	-9.46	-14.77	18.34	-8.61	-26.96	25.54
Change in Income Taxes	1.75	1.88	-2.6	-0.07	0.48	-3.64
Change in Other Net Operating Assets	-14.25	-13.73	3.44	-8.17	-9.96	-3.79
Operating Cash Flow	15.48	-7.22	106.74	16.73	137.81	315.33
Operating Cash Flow Growth	-56.13%	-	537.93%	-87.86%	-56.30%	232.86%
Capital Expenditures	-21.19	-21.61	-90.76	-89.57	-23.97	-22.05
Sale of Property, Plant & Equipment	2.61	2.62	2.96	0.12	0.14	0.11
Sale (Purchase) of Intangibles	-0.22	-0.19	6.31	-0.33	-0.28	-0.63
Other Investing Activities	-	-	-	-	-	-0.83
Investing Cash Flow	-21.97	-19.17	-81.49	-89.78	-24.12	-23.4
Long-Term Debt Issued	-	75	50	25	-	25
Long-Term Debt Repaid	-	-35.18	-36.38	-1.25	-1.09	-186
Net Debt Issued (Repaid)	24.82	39.82	13.62	23.75	-1.09	-161
Issuance of Common Stock	1.6	1.6	1.48	1.53	1.72	3.15
Repurchase of Common Stock	-13.47	-26.59	-11.05	-1.07	-91.58	-112.24
Common Dividends Paid	-23.07	-23.1	-22.02	-18.33	-15.04	-8.22
Other Financing Activities	-0.94	-0.94	-	-	-	-25.62
Financing Cash Flow	-11.06	-9.21	-17.97	5.88	-105.99	-303.92
Net Cash Flow	-17.55	-35.61	7.28	-67.17	7.71	-11.99
Free Cash Flow	-5.71	-28.83	15.98	-72.83	113.84	293.28
Free Cash Flow Growth	-	-	-	-	-61.18%	256.38%
Free Cash Flow Margin	-1.21%	-6.07%	2.98%	-15.20%	13.17%	27.69%
Free Cash Flow Per Share	-0.13	-0.64	0.35	-1.58	2.38	5.30
Cash Interest Paid	5.17	5.19	4.75	2.15	2.22	3.31
Cash Income Tax Paid	7.12	7.29	12.66	18.21	59.18	80.87
Levered Free Cash Flow	-2.82	-23.41	3.85	-52.68	77.71	319.97
Unlevered Free Cash Flow	1.82	-19.01	6.78	-51.36	78.95	321.52
Change in Working Capital	-28.78	-52.76	31.9	-49.74	-90.56	37.55

Updated Sep 4, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q