Ambu A/S (CPH: AMBU.B)
Denmark
· Delayed Price · Currency is DKK 135.50
-3.90 (-2.80%)
Jan 30, 2025, 2:32 PM CET
Ambu A/S Cash Flow Statement
Financials in millions DKK. Fiscal year is October - September.
Millions DKK. Fiscal year is Oct - Sep.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Sep '24 Sep 30, 2024 | Sep '23 Sep 30, 2023 | Sep '22 Sep 30, 2022 | Sep '21 Sep 30, 2021 | Sep '20 Sep 30, 2020 | 2019 - 2015 |
| Net Income | 326 | 235 | 168 | 93 | 247 | 241 | Upgrade
|
| Depreciation & Amortization | 224 | 223 | 219 | 191 | 167 | 119 | Upgrade
|
| Other Amortization | 132 | 132 | 107 | 100 | 45 | 52 | Upgrade
|
| Loss (Gain) From Sale of Assets | 8 | 8 | - | - | - | - | Upgrade
|
| Asset Writedown & Restructuring Costs | 333 | 333 | 22 | 60 | 4 | 10 | Upgrade
|
| Stock-Based Compensation | 23 | 26 | 17 | 12 | 11 | 19 | Upgrade
|
| Other Operating Activities | -35 | -30 | 6 | -227 | 51 | 57 | Upgrade
|
| Change in Accounts Receivable | -40 | -40 | -47 | -19 | -163 | -97 | Upgrade
|
| Change in Inventory | -170 | -170 | 237 | -402 | -222 | -51 | Upgrade
|
| Change in Accounts Payable | 99 | 99 | -211 | 287 | 188 | -55 | Upgrade
|
| Change in Other Net Operating Assets | -132 | -3 | - | - | - | - | Upgrade
|
| Operating Cash Flow | 768 | 813 | 518 | 95 | 328 | 295 | Upgrade
|
| Operating Cash Flow Growth | -4.60% | 56.95% | 445.26% | -71.04% | 11.19% | -44.65% | Upgrade
|
| Capital Expenditures | -92 | -88 | -71 | -138 | -176 | -144 | Upgrade
|
| Cash Acquisitions | - | - | - | - | -298 | - | Upgrade
|
| Sale (Purchase) of Intangibles | -218 | -201 | -255 | -420 | -408 | -286 | Upgrade
|
| Other Investing Activities | - | - | - | - | 8 | - | Upgrade
|
| Investing Cash Flow | -310 | -289 | -326 | -558 | -874 | -430 | Upgrade
|
| Long-Term Debt Issued | - | - | 325 | 825 | 575 | 325 | Upgrade
|
| Long-Term Debt Repaid | - | -65 | -1,638 | -177 | -1,318 | -182 | Upgrade
|
| Net Debt Issued (Repaid) | -67 | -65 | -1,313 | 648 | -743 | 143 | Upgrade
|
| Issuance of Common Stock | - | - | 1,091 | 12 | 1,327 | 65 | Upgrade
|
| Common Dividends Paid | -81 | - | - | -75 | -73 | -96 | Upgrade
|
| Other Financing Activities | 1 | - | - | 1 | 1 | 2 | Upgrade
|
| Financing Cash Flow | -147 | -65 | -222 | 586 | 512 | 114 | Upgrade
|
| Foreign Exchange Rate Adjustments | - | -1 | - | - | - | -1 | Upgrade
|
| Net Cash Flow | 311 | 458 | -30 | 123 | -34 | -22 | Upgrade
|
| Free Cash Flow | 676 | 725 | 447 | -43 | 152 | 151 | Upgrade
|
| Free Cash Flow Growth | -9.26% | 62.19% | - | - | 0.66% | -65.13% | Upgrade
|
| Free Cash Flow Margin | 11.97% | 13.45% | 9.36% | -0.97% | 3.79% | 4.23% | Upgrade
|
| Free Cash Flow Per Share | 2.52 | 2.72 | 1.71 | -0.17 | 0.60 | 0.61 | Upgrade
|
| Cash Interest Paid | 30 | 30 | 64 | 29 | 18 | 28 | Upgrade
|
| Cash Income Tax Paid | 90 | 90 | 57 | 79 | 27 | 102 | Upgrade
|
| Levered Free Cash Flow | 267.75 | 421.25 | 225.25 | -598.5 | -636.13 | -82 | Upgrade
|
| Unlevered Free Cash Flow | 285.25 | 438.13 | 262.75 | -584.75 | -620.5 | -64.5 | Upgrade
|
| Change in Net Working Capital | 263 | 57 | -54 | 406 | 480 | 98 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.