Simonds Farsons Cisk plc

ESEF

3 filing records in this dataset, filed from 2022-06-07 to 2024-07-09. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest fiscal year

Revenue

133 million EUR

2024 · EUR

Exact inputs and evidence

Operating margin

13.07%

2024 · %

Exact inputs and evidence
  • Operating Income: 17372000 EUR Source
  • Revenue: 132871000 EUR Source

Operating cash flow

13.4 million EUR

2024 · EUR

Exact inputs and evidence
  • Operating Cash Flow: 13448000 EUR Source

Free cash flow

7.78 million EUR

2024 · EUR

Exact inputs and evidence
  • Operating Cash Flow: 13448000 EUR Source
  • Capital Expenditure: 5673000 EUR Source
Cash and cash equivalents
8.67 million EUR Source
Exact value

8665000 EUR

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2024-07-09.

Financial data available through: 2024-01-31.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 2024-01-31
  • Operating income: 4 of 11 periods available· newest 2024-01-31
  • net income: No compatible figures in this window
  • Operating cash flow: 4 of 11 periods available· newest 2024-01-31
  • Capital expenditure: 4 of 11 periods available· newest 2024-01-31
  • Total assets: 4 of 11 periods available· newest 2024-01-31
  • Total liabilities: 4 of 11 periods available· newest 2024-01-31
  • Current assets: 4 of 11 periods available· newest 2024-01-31
  • Current liabilities: 4 of 11 periods available· newest 2024-01-31
  • Cash and cash equivalents: 4 of 11 periods available· newest 2024-01-31
  • long term debt: No compatible figures in this window
  • shares outstanding: No compatible figures in this window

Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.

What changed year over year

Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.

  • Revenue

    +12.4%

    Prior period

    EUR 118.24 million

    –

    Current period

    EUR 132.87 million

    –

    Exact inputs and evidence

    132871000 − 118238000 = 14633000 EUR

    118238000 EUR · 2022-02-01 – 2023-01-31

    Inspect prior input Prior source

    132871000 EUR · 2023-02-01 – 2024-01-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Operating cash flow

    -2.6%

    Prior period

    EUR 13.8 million

    –

    Current period

    EUR 13.45 million

    –

    Exact inputs and evidence

    13448000 − 13800000 = -352000 EUR

    13800000 EUR · 2022-02-01 – 2023-01-31

    Inspect prior input Prior source

    13448000 EUR · 2023-02-01 – 2024-01-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Capital expenditure

    -48%

    Prior period

    EUR 10.91 million

    –

    Current period

    EUR 5.67 million

    –

    Exact inputs and evidence

    5673000 − 10907000 = -5234000 EUR

    10907000 EUR · 2022-02-01 – 2023-01-31

    Inspect prior input Prior source

    5673000 EUR · 2023-02-01 – 2024-01-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

Comparable inputs unavailable for: Net income.

Where revenue goes

How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.

2024 2023-02-01 – 2024-01-31

  • Revenue EUR 132.87 million 100% of revenue
  • Operating costs Derived EUR 115.5 million 87% of revenue
  • Operating income EUR 17.37 million 13% of revenue
  • Tax, interest and other Derived Unavailable An input is unavailable.
  • Net income Unavailable An input is unavailable.

Cash

  • Operating cash flow EUR 13.45 million 10% of revenue
  • Capital expenditure EUR 5.67 million 4.3% of revenue
  • Free cash flow Derived EUR 7.78 million 5.9% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2021 Not shown: operating income or net income is not reported.
  • 2022 Not shown: operating income or net income is not reported.
  • 2023 Not shown: operating income or net income is not reported.
  • 2024 Not shown: operating income or net income is not reported.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2021 2020-02-01 – 2021-01-3173016000 67343000 Derived 5673000 UnavailableUnavailable14406000 Derived
Source
2022 2021-02-01 – 2022-01-3191768000 78322000 Derived 13446000 UnavailableUnavailable13205000 Derived
Source
2023 2022-02-01 – 2023-01-31118238000 101555000 Derived 16683000 UnavailableUnavailable2893000 Derived
Source
2024 2023-02-01 – 2024-01-31132871000 115499000 Derived 17372000 UnavailableUnavailable7775000 Derived
Source

Amounts are exact, in EUR.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

EUR 132.9M 2024
Revenue historyRevenue reported for each complete financial period. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.143.5M107.6M71.8M35.9M0.02021202220232024
Values and sources
Revenue values and source evidence
PeriodSeriesValue(EUR)Source evidence
2021Revenue73016000
2022Revenue91768000
2023Revenue118238000
2024Revenue132871000

Revenue growth

Change in revenue from the same financial period one year earlier.

12.4% 2024
Revenue growth historyChange in revenue from the same financial period one year earlier. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.31.2%23.4%15.6%7.8%0.0%2021202220232024
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2021Year over yearNo prior comparable period
2022Year over year25.7%
2023Year over year28.8%
2024Year over year12.4%

Profit and cash

How much revenue becomes profit, and how much cash operations generate.

Profit margins

Operating income, net income and free cash flow as a share of revenue.

Operating margin 13.1% 2024
Free cash flow margin 5.9% 2024
Profit margins historyOperating income, net income and free cash flow as a share of revenue. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.21.3%16.0%10.7%5.3%0.0%2021202220232024
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2021Operating margin7.8%
2022Operating margin14.7%
2023Operating margin14.1%
2024Operating margin13.1%
2021-01-31Net marginNot reported
2022-01-31Net marginNot reported
2023-01-31Net marginNot reported
2024-01-31Net marginNot reported
2021Free cash flow margin19.7%
2022Free cash flow margin14.4%
2023Free cash flow margin2.4%
2024Free cash flow margin5.9%

Operating cash flow

Cash generated by the company’s normal business operations.

EUR 13.4M 2024
Operating cash flow historyCash generated by the company’s normal business operations. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.28.0M21.0M14.0M7.0M0.02021202220232024
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(EUR)Source evidence
2021Operating cash flow24544000
2022Operating cash flow25883000
2023Operating cash flow13800000
2024Operating cash flow13448000

Free cash flow

Operating cash flow minus capital expenditure for the same period and unit.

EUR 7.8M 2024
Free cash flow historyOperating cash flow minus capital expenditure for the same period and unit. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.15.6M11.7M7.8M3.9M0.02021202220232024
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(EUR)Source evidence
2021Free cash flow14406000
2022Free cash flow13205000
2023Free cash flow2893000
2024Free cash flow7775000

Balance sheet

Liabilities and short-term ability to meet obligations at each period end.

Liabilities to assets

Total liabilities as a share of total assets.

30% 2024
Liabilities to assets historyTotal liabilities as a share of total assets. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.38.9%29.2%19.5%9.7%0.0%2021202220232024
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2021Liabilities / assets36%
2022Liabilities / assets35.7%
2023Liabilities / assets35%
2024Liabilities / assets30%

Current assets to current liabilities

Current assets divided by current liabilities.

1.84× 2024
Current assets to current liabilities historyCurrent assets divided by current liabilities. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.2.05×1.53×1.02×0.51×0.00×2021202220232024
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2021Current assets / current liabilities1.89×
2022Current assets / current liabilities1.45×
2023Current assets / current liabilities1.56×
2024Current assets / current liabilities1.84×

Cash generation

Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.

Cash generation by annual reporting period
PeriodNet incomeOperating cash flowCapital expenditureFree cash flow
2021 2020-02-01 – 2021-01-31
Unavailable Not reported for this period.
EUR 24.54 million
Exact value

Exact value: 24544000 EUR

2020-02-01 – 2021-01-31: 24544000 EUR Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

EUR 10.14 million
Exact value

Exact value: 10138000 EUR

2020-02-01 – 2021-01-31: 10138000 EUR Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

EUR 14.41 million
Calculation and evidence

24544000 − 10138000 EUR

Exact free cash flow: 14406000 EUR

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2022 2021-02-01 – 2022-01-31
Unavailable Not reported for this period.
EUR 25.88 million
Exact value

Exact value: 25883000 EUR

2021-02-01 – 2022-01-31: 25883000 EUR Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

EUR 12.68 million
Exact value

Exact value: 12678000 EUR

2021-02-01 – 2022-01-31: 12678000 EUR Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

EUR 13.21 million
Calculation and evidence

25883000 − 12678000 EUR

Exact free cash flow: 13205000 EUR

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2023 2022-02-01 – 2023-01-31
Unavailable Not reported for this period.
EUR 13.8 million
Exact value

Exact value: 13800000 EUR

2022-02-01 – 2023-01-31: 13800000 EUR Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

EUR 10.91 million
Exact value

Exact value: 10907000 EUR

2022-02-01 – 2023-01-31: 10907000 EUR Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

EUR 2.89 million
Calculation and evidence

13800000 − 10907000 EUR

Exact free cash flow: 2893000 EUR

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2024 2023-02-01 – 2024-01-31
Unavailable Not reported for this period.
EUR 13.45 million
Exact value

Exact value: 13448000 EUR

2023-02-01 – 2024-01-31: 13448000 EUR Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

EUR 5.67 million
Exact value

Exact value: 5673000 EUR

2023-02-01 – 2024-01-31: 5673000 EUR Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

EUR 7.78 million
Calculation and evidence

13448000 − 5673000 EUR

Exact free cash flow: 7775000 EUR

Share or cite

The citation records this snapshot. The page link may show a newer release later.

Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.

Dataset coverage and company identifiers

Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.

3 filings · 346 latest values · 346 originally reported values

Dataset published . Source filing dates and reporting periods are shown separately.

Identifiers: 213800X6EBTSVRJUMI71, esef:213800X6EBTSVRJUMI71