Theon International Plc (AMS:THEON)
Netherlands
· Delayed Price · Currency is EUR 27.70
-0.05 (-0.18%)
May 9, 2025, 9:58 AM CET
Theon International Cash Flow Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2018 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2018 - 2019 |
| Net Income | 72.39 | 67.42 | 36.1 | 30 | 19.06 | 7.44 | Upgrade
|
| Depreciation & Amortization | 2.37 | 2.37 | 1.35 | 1.29 | 1.23 | 1 | Upgrade
|
| Other Amortization | 0.14 | 0.14 | -0.08 | 0.18 | 0.06 | 0.05 | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.01 | 0.01 | -0.02 | -0.05 | -0.04 | - | Upgrade
|
| Loss (Gain) From Sale of Investments | -0.1 | -0.1 | -0.13 | -0.08 | -0.05 | 0.04 | Upgrade
|
| Loss (Gain) on Equity Investments | -2.45 | -2.45 | -0.59 | - | - | - | Upgrade
|
| Provision & Write-off of Bad Debts | 0.66 | 0.66 | -0.06 | 0.16 | 0.01 | 0.12 | Upgrade
|
| Other Operating Activities | 8.64 | 7.39 | 7.3 | 5.49 | 3.61 | 3.51 | Upgrade
|
| Change in Accounts Receivable | -36.47 | -74.41 | 16.43 | -54.7 | -8.8 | 4.24 | Upgrade
|
| Change in Inventory | -15.84 | -6.41 | -30.21 | -19.51 | -2.22 | -2.17 | Upgrade
|
| Change in Accounts Payable | 9.38 | -18.32 | 27.02 | 11.39 | - | - | Upgrade
|
| Change in Unearned Revenue | -1.71 | -1.71 | -21 | 20.62 | - | - | Upgrade
|
| Change in Other Net Operating Assets | -0.55 | -0.55 | 1.56 | -1.93 | 6.01 | -4.61 | Upgrade
|
| Operating Cash Flow | 36.32 | -26.12 | 37.69 | -7.14 | 18.88 | 9.6 | Upgrade
|
| Operating Cash Flow Growth | 565.32% | - | - | - | 96.69% | 129.52% | Upgrade
|
| Capital Expenditures | -5.44 | -4.57 | -7 | -3.83 | -4.6 | -1.31 | Upgrade
|
| Sale of Property, Plant & Equipment | 2.05 | 2.05 | 0.02 | 0.19 | - | - | Upgrade
|
| Cash Acquisitions | 0.53 | 0.57 | - | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -6.15 | -6.15 | -0.57 | - | - | - | Upgrade
|
| Investment in Securities | -10.46 | -30.46 | -0.09 | -0.39 | - | - | Upgrade
|
| Other Investing Activities | 3.05 | 2.89 | 0.33 | -8.5 | 0.42 | 0.2 | Upgrade
|
| Investing Cash Flow | -16.41 | -35.67 | 0.21 | -11.31 | -4.18 | -1.11 | Upgrade
|
| Long-Term Debt Issued | - | 154.16 | 89.62 | 42.92 | 37.47 | 0.33 | Upgrade
|
| Long-Term Debt Repaid | - | -148.04 | -73.29 | -26.52 | -40.31 | -0.08 | Upgrade
|
| Net Debt Issued (Repaid) | 26.53 | 6.12 | 16.33 | 16.4 | -2.84 | 0.25 | Upgrade
|
| Issuance of Common Stock | 5.98 | 100 | - | - | - | - | Upgrade
|
| Repurchase of Common Stock | -7.78 | -7.78 | -2.43 | - | - | - | Upgrade
|
| Common Dividends Paid | -14.44 | -14.44 | - | - | - | - | Upgrade
|
| Other Financing Activities | - | - | 0.04 | - | -0.47 | -1.16 | Upgrade
|
| Financing Cash Flow | 10.3 | 83.91 | 3.94 | 16.4 | -3.31 | -0.91 | Upgrade
|
| Foreign Exchange Rate Adjustments | 0.2 | 0.04 | -0.24 | -0.01 | 0.07 | - | Upgrade
|
| Net Cash Flow | 30.41 | 22.17 | 41.6 | -2.06 | 11.46 | 7.58 | Upgrade
|
| Free Cash Flow | 30.88 | -30.69 | 30.68 | -10.97 | 14.28 | 8.29 | Upgrade
|
| Free Cash Flow Growth | - | - | - | - | 72.27% | 311.19% | Upgrade
|
| Free Cash Flow Margin | 8.40% | -8.71% | 14.03% | -7.67% | 17.72% | 15.28% | Upgrade
|
| Free Cash Flow Per Share | 0.45 | -0.44 | 0.51 | -0.55 | 0.71 | 0.41 | Upgrade
|
| Cash Interest Paid | 3.51 | 3.47 | 2.34 | 0.64 | 0.47 | 1.16 | Upgrade
|
| Cash Income Tax Paid | 14.56 | 13.52 | 11.28 | 3.65 | 3.03 | 0.76 | Upgrade
|
| Levered Free Cash Flow | 17.51 | -42.13 | 31.31 | -16.01 | 9.4 | 6.29 | Upgrade
|
| Unlevered Free Cash Flow | 20.55 | -39.86 | 32.88 | -15.48 | 9.71 | 7.01 | Upgrade
|
| Change in Net Working Capital | 28.54 | 85.98 | -4.36 | 38.24 | 2.72 | -0.27 | Upgrade
|
Updated Oct 14, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.