Headlam Group plc (LON:HEAD)
London
· Delayed Price · Currency is GBP · Price in GBX 32.48
-0.02 (-0.08%)
Apr 29, 2026, 10:45 AM GMT
Headlam Group Cash Flow Statement
Financials in millions GBP. Fiscal year is January - December.
Millions GBP. 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 | -81.9 | -25 | 7.7 | 33.6 | 24.4 | Upgrade
|
| Depreciation & Amortization | 23.9 | 23.2 | 22 | 20.2 | 20.3 | Upgrade
|
| Other Amortization | 0.1 | 0.1 | - | - | 0.3 | Upgrade
|
| Loss (Gain) From Sale of Assets | -6.2 | -21.1 | -1.1 | - | -11.1 | Upgrade
|
| Asset Writedown & Restructuring Costs | 4.8 | 1.8 | 5.9 | - | 9.4 | Upgrade
|
| Stock-Based Compensation | 0.7 | 1 | 0.6 | 0.9 | 1.2 | Upgrade
|
| Other Operating Activities | 16.2 | -13.3 | -13.2 | 2.2 | 1.2 | Upgrade
|
| Change in Accounts Receivable | 15 | 5.4 | 2.7 | -3.5 | -16.6 | Upgrade
|
| Change in Inventory | 16.2 | 28.2 | 10 | -8.3 | -26.6 | Upgrade
|
| Change in Accounts Payable | -30.1 | 10.7 | -22.1 | -34.2 | 5.4 | Upgrade
|
| Operating Cash Flow | -45.2 | 7.6 | 12.5 | 10.9 | 13.8 | Upgrade
|
| Operating Cash Flow Growth | - | -39.20% | 14.68% | -21.01% | -77.92% | Upgrade
|
| Capital Expenditures | -4.4 | -10.5 | -17.4 | -12.6 | -6.1 | Upgrade
|
| Sale of Property, Plant & Equipment | 21.2 | 61.3 | 2.3 | - | 19.7 | Upgrade
|
| Cash Acquisitions | - | - | -6.1 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -0.2 | -0.1 | -0.8 | -1.2 | -0.8 | Upgrade
|
| Other Investing Activities | - | - | 8.6 | 1.7 | -3.5 | Upgrade
|
| Investing Cash Flow | 16.6 | 50.7 | -13.4 | -12.1 | 9.3 | Upgrade
|
| Long-Term Debt Issued | 93 | 40 | 110 | 25 | - | Upgrade
|
| Long-Term Debt Repaid | -47.8 | -102.9 | -73.3 | -46.3 | -16.2 | Upgrade
|
| Net Debt Issued (Repaid) | 45.2 | -62.9 | 36.7 | -21.3 | -16.2 | Upgrade
|
| Issuance of Common Stock | - | - | - | 0.2 | 0.7 | Upgrade
|
| Repurchase of Common Stock | - | - | -5.2 | -9.8 | - | Upgrade
|
| Common Dividends Paid | - | -4.8 | -12.2 | -12.4 | -6.6 | Upgrade
|
| Financing Cash Flow | 45.2 | -67.7 | 19.3 | -58.2 | -22.1 | Upgrade
|
| Foreign Exchange Rate Adjustments | 0.1 | -0.1 | -0.1 | 0.3 | -0.6 | Upgrade
|
| Net Cash Flow | 16.7 | -9.5 | 18.3 | -59.1 | 0.4 | Upgrade
|
| Free Cash Flow | -49.6 | -2.9 | -4.9 | -1.7 | 7.7 | Upgrade
|
| Free Cash Flow Growth | - | - | - | - | -83.79% | Upgrade
|
| Free Cash Flow Margin | -9.95% | -0.55% | -0.75% | -0.26% | 1.15% | Upgrade
|
| Free Cash Flow Per Share | -0.62 | -0.04 | -0.06 | -0.02 | 0.09 | Upgrade
|
| Cash Interest Paid | 7 | 7.2 | 4.7 | 1.2 | 0.5 | Upgrade
|
| Cash Income Tax Paid | -4 | 0.1 | 4.7 | 5.8 | 3.5 | Upgrade
|
| Levered Free Cash Flow | 0.18 | 30.08 | -8.55 | -9.1 | 16.21 | Upgrade
|
| Unlevered Free Cash Flow | 4.3 | 34.33 | -5.24 | -7.41 | 17.34 | Upgrade
|
| Change in Working Capital | 1.1 | 44.3 | -9.4 | -46 | -37.8 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.