MS Industrie AG (FRA:MSAG)
Germany
· Delayed Price · Currency is EUR 1.650
-0.020 (-1.20%)
Last updated: May 15, 2025
MS Industrie AG Cash Flow Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|
Period Ending | 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 | 2015 - 2019 |
| Net Income | -3.9 | 4.45 | 1.18 | -4 | -7.47 | Upgrade
|
| Depreciation & Amortization | 8.76 | 11.84 | 11.95 | 12.26 | 12.63 | Upgrade
|
| Other Amortization | - | 0.55 | 0.4 | 0.59 | 0.71 | Upgrade
|
| Loss (Gain) From Sale of Assets | 1.73 | 0.33 | -0.01 | 0.35 | -0.48 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | -0.26 | -0.57 | 0.78 | -0.69 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | -0.02 | -0.12 | -0 | Upgrade
|
| Loss (Gain) on Equity Investments | -0.28 | -0.2 | -0.31 | -0.26 | -0.12 | Upgrade
|
| Other Operating Activities | 0.83 | 1.13 | -0.17 | -0.74 | -3.42 | Upgrade
|
| Change in Inventory | 9.88 | 8.2 | -24.09 | -11.84 | 12.97 | Upgrade
|
| Change in Accounts Payable | -14.09 | -4.98 | 13.51 | -0.25 | 3.78 | Upgrade
|
| Change in Other Net Operating Assets | 1.22 | - | - | - | - | Upgrade
|
| Operating Cash Flow | 4.15 | 21.06 | 1.87 | -3.22 | 18.23 | Upgrade
|
| Operating Cash Flow Growth | -80.28% | 1025.05% | - | - | 201.44% | Upgrade
|
| Capital Expenditures | -5.45 | -9.39 | -9.23 | -10.19 | -7.57 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.15 | 0.26 | 0.67 | 0.38 | 0.28 | Upgrade
|
| Divestitures | 34.88 | - | 4.29 | 6.16 | 6.9 | Upgrade
|
| Sale (Purchase) of Intangibles | -0.6 | - | - | - | - | Upgrade
|
| Investment in Securities | - | - | 0.14 | 3.3 | 0 | Upgrade
|
| Other Investing Activities | 0.22 | 0.12 | 0.13 | 0.1 | 0.01 | Upgrade
|
| Investing Cash Flow | 29.2 | -6.86 | -3.76 | 1.43 | -0.61 | Upgrade
|
| Long-Term Debt Issued | 4.11 | 1.47 | 7.22 | 12.88 | 3.75 | Upgrade
|
| Long-Term Debt Repaid | -10.59 | -14.75 | -14.36 | -29.68 | -20.18 | Upgrade
|
| Net Debt Issued (Repaid) | -6.48 | -13.28 | -7.15 | -16.8 | -16.43 | Upgrade
|
| Repurchase of Common Stock | - | - | - | - | -0.06 | Upgrade
|
| Other Financing Activities | -4.01 | - | - | - | - | Upgrade
|
| Financing Cash Flow | -10.5 | -13.28 | -7.15 | -16.8 | -16.49 | Upgrade
|
| Net Cash Flow | 22.85 | 0.92 | -9.04 | -18.59 | 1.13 | Upgrade
|
| Free Cash Flow | -1.3 | 11.67 | -7.36 | -13.41 | 10.66 | Upgrade
|
| Free Cash Flow Margin | -0.74% | 4.73% | -3.57% | -8.14% | 6.38% | Upgrade
|
| Free Cash Flow Per Share | - | 0.39 | -0.25 | -0.45 | 0.36 | Upgrade
|
| Cash Interest Paid | - | 3.54 | 2.14 | 1.69 | 1.79 | Upgrade
|
| Cash Income Tax Paid | - | 0.57 | 0.04 | -0.98 | 0.27 | Upgrade
|
| Levered Free Cash Flow | - | 12.03 | -4.08 | -6.84 | 17.64 | Upgrade
|
| Unlevered Free Cash Flow | - | 14.69 | -2.21 | -5.02 | 19.04 | Upgrade
|
| Change in Net Working Capital | - | -6.37 | 5.8 | 4.27 | -17.97 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.