| Cash Flow | 2025-09-28 | 2025-06-29 |
|---|---|---|
| Net income from continuing operations | 13,000 | 10,500 |
| Loss on held for sale asset group | - | 0 |
| Depreciation | 6,900 | 4,500 |
| Depreciation of right of use assets | 2,300 | 1,500 |
| Amortization of purchased intangible assets | 600 | 400 |
| Amortization of debt issuance costs | 200 | 100 |
| Share-based compensation charges | 2,800 | 1,800 |
| Deferred income taxes | -1,100 | 300 |
| Loss on disposal of property, plant and equipment | 0 | - |
| Non-cash restructuring charges | 4,000 | 1,700 |
| Loss / (gain) on disposal of held for sale assets | 0 | - |
| Loss on held for sale asset group | -1,100 | - |
| Defined benefit pension credit | -1,800 | -1,200 |
| Accounts and other receivables | -2,500 | 2,900 |
| Inventories | 9,300 | 4,200 |
| Current assets held-for-sale | 1,600 | 2,500 |
| Prepayments and accrued income | 1,400 | -600 |
| Accounts payable | -7,300 | -6,100 |
| Accrued liabilities | 4,100 | 2,900 |
| Current liabilities held-for-sale | -100 | 2,600 |
| Other current liabilities | 5,500 | -1,500 |
| Other non-current assets and liabilities | 2,200 | 2,100 |
| Net cash provided by operating activities - continuing | 18,200 | 6,400 |
| Net cash provided by operating activities - discontinued | 200 | 200 |
| Net cash provided by operating activities | 18,400 | 6,600 |
| Capital expenditures | 4,600 | 3,100 |
| Net proceeds from sale of businesses | 4,300 | - |
| Purchase of intangible assets | 0 | - |
| Net cash used by investing activities - continuing | -300 | -3,100 |
| Net cash used by investing activities - discontinued | -200 | -200 |
| Net cash used by investing activities | -500 | -3,300 |
| Net repayment of bank overdraft | -3,100 | 600 |
| Net drawdown / (repayment) of long-term borrowings | 900 | 4,900 |
| Debt issuance costs | 900 | - |
| Repurchase of own shares | 1,900 | 1,100 |
| Share-based compensation cash paid | 700 | 600 |
| Dividends paid | 10,500 | 7,000 |
| Net cash used by financing activities | -16,200 | -3,200 |
| Effect of exchange rate changes on cash and cash equivalents | 400 | 400 |
| Net increase | 2,100 | 500 |
| Cash and cash equivalents at beginning of period | 6,300 | - |
| Cash and cash equivalents at end of period | 8,400 | - |
LUXFER HOLDINGS PLC (LXFR)
LUXFER HOLDINGS PLC (LXFR)