Stadio Holdings Limited (JSE:SDO)
South Africa
· Delayed Price · Currency is ZAR · Price in ZAc 1,186.00
-4.00 (-0.34%)
Apr 29, 2026, 2:56 PM SAST
Stadio Holdings Cash Flow Statement
Financials in millions ZAR. Fiscal year is January - December.
Millions ZAR. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2016 |
| Net Income | 327.54 | 261.94 | 208.25 | 165.64 | 126.01 | Upgrade
|
| Depreciation & Amortization | 77.79 | 66.65 | 66.64 | 64.55 | 63.15 | Upgrade
|
| Other Amortization | 3.89 | 4.44 | 3.83 | 3.8 | 3.56 | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.58 | 0.72 | 0.28 | 1.48 | 1.63 | Upgrade
|
| Asset Writedown & Restructuring Costs | -0.46 | 7 | - | 6.46 | 30.04 | Upgrade
|
| Loss (Gain) From Sale of Investments | 0.01 | 0.02 | 0.02 | -0.13 | 0.06 | Upgrade
|
| Stock-Based Compensation | 13.39 | 11.81 | 13.95 | 8.72 | 10.78 | Upgrade
|
| Other Operating Activities | 35.57 | 7.86 | -3.42 | 32.73 | 11.01 | Upgrade
|
| Change in Accounts Receivable | -19.31 | -11.94 | -36.11 | -42.43 | -7.46 | Upgrade
|
| Change in Inventory | - | - | - | - | 1.59 | Upgrade
|
| Change in Accounts Payable | -15.23 | -3.64 | -12.17 | -30.38 | -39.06 | Upgrade
|
| Change in Unearned Revenue | 7.02 | 10.67 | 4.45 | 19.49 | -11.76 | Upgrade
|
| Operating Cash Flow | 430.78 | 355.53 | 245.73 | 229.93 | 189.54 | Upgrade
|
| Operating Cash Flow Growth | 21.16% | 44.69% | 6.87% | 21.31% | -2.74% | Upgrade
|
| Capital Expenditures | -270.33 | -76.7 | -37.34 | -85.03 | -178.14 | Upgrade
|
| Sale of Property, Plant & Equipment | 19.71 | 0.36 | 0.43 | 52.67 | 0.17 | Upgrade
|
| Cash Acquisitions | - | - | - | - | -1.6 | Upgrade
|
| Sale (Purchase) of Intangibles | -32.6 | -29.41 | -22.36 | -7.84 | -2.12 | Upgrade
|
| Investment in Securities | -0.09 | 11.89 | -0.66 | -5 | 2.64 | Upgrade
|
| Other Investing Activities | - | - | - | - | 0.59 | Upgrade
|
| Investing Cash Flow | -283.31 | -93.86 | -59.92 | -45.2 | -178.46 | Upgrade
|
| Short-Term Debt Issued | - | - | 0.22 | 0.07 | - | Upgrade
|
| Long-Term Debt Issued | 236.97 | 102.18 | - | - | 122.07 | Upgrade
|
| Total Debt Issued | 236.97 | 102.18 | 0.22 | 0.07 | 122.07 | Upgrade
|
| Short-Term Debt Repaid | - | - | -0.05 | -15.07 | - | Upgrade
|
| Long-Term Debt Repaid | -148.22 | -130.47 | -62.16 | -31.57 | -181.22 | Upgrade
|
| Total Debt Repaid | -148.22 | -130.47 | -62.22 | -46.63 | -181.22 | Upgrade
|
| Net Debt Issued (Repaid) | 88.75 | -28.29 | -61.99 | -46.56 | -59.15 | Upgrade
|
| Issuance of Common Stock | 3.35 | 2.94 | 3.32 | 7.88 | 1.28 | Upgrade
|
| Repurchase of Common Stock | -75.71 | -14.95 | -36.4 | -14.86 | - | Upgrade
|
| Common Dividends Paid | -128.59 | -84.67 | -75.68 | -39.98 | - | Upgrade
|
| Other Financing Activities | -11.48 | -134.83 | -32.94 | -8.6 | -4.41 | Upgrade
|
| Financing Cash Flow | -123.69 | -259.81 | -203.69 | -102.11 | -62.29 | Upgrade
|
| Net Cash Flow | 23.78 | 1.87 | -17.88 | 82.62 | -51.21 | Upgrade
|
| Free Cash Flow | 160.45 | 278.83 | 208.39 | 144.9 | 11.4 | Upgrade
|
| Free Cash Flow Growth | -42.46% | 33.80% | 43.82% | 1171.26% | -90.22% | Upgrade
|
| Free Cash Flow Margin | 8.71% | 17.30% | 14.74% | 11.94% | 1.04% | Upgrade
|
| Free Cash Flow Per Share | 0.19 | 0.33 | 0.24 | 0.17 | 0.01 | Upgrade
|
| Cash Interest Paid | 0.01 | 3.55 | 0.37 | 0.69 | 21.19 | Upgrade
|
| Cash Income Tax Paid | 114.06 | 109.62 | 114.9 | 68.14 | 59.98 | Upgrade
|
| Levered Free Cash Flow | 104.61 | 65.65 | 245.45 | 164.94 | -75.44 | Upgrade
|
| Unlevered Free Cash Flow | 114.97 | 76.51 | 255.87 | 176.6 | -62.48 | Upgrade
|
| Change in Working Capital | -27.52 | -4.91 | -43.83 | -53.32 | -56.69 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.