Mewah International Inc. (FRA:MWX)
Germany · Delayed Price · Currency is EUR 0.2060
+0.0090 (4.57%)
At close: Jan 30, 2026
Mewah International Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 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 |
Net Income | 57.85 | 38.81 | 40.58 | 113.64 | 80.17 | 86.54 |
Depreciation & Amortization | 30.46 | 27.49 | 25.79 | 27.18 | 26.51 | 23.3 |
Loss (Gain) From Sale of Assets | -2.81 | -0.08 | -1.17 | 0.25 | -0.38 | 0.06 |
Asset Writedown & Restructuring Costs | 14.66 | 16.98 | 5.17 | 20.78 | 7.46 | 22.82 |
Loss (Gain) on Equity Investments | -0.01 | -0.01 | -0.03 | 0.05 | 0.03 | -0.05 |
Provision & Write-off of Bad Debts | 3.8 | 3.55 | 2.75 | - | - | - |
Other Operating Activities | -3 | -14.64 | -15.19 | 7.11 | 8.56 | 21.07 |
Change in Accounts Receivable | -242.42 | -224.99 | 230.85 | -267.59 | 32.14 | -30.91 |
Change in Inventory | -42.36 | -103.77 | 10.71 | 4.79 | -205.39 | 34.29 |
Change in Accounts Payable | -91.16 | 80.78 | -50.31 | -4.46 | 32.59 | 34.25 |
Change in Unearned Revenue | 4.01 | -4.33 | 2.31 | 1.04 | 4.66 | 7.15 |
Change in Other Net Operating Assets | 11.81 | -3.03 | 10.18 | -9.18 | 3.7 | -37.34 |
Operating Cash Flow | -259.17 | -183.24 | 261.63 | -106.37 | -9.95 | 161.18 |
Operating Cash Flow Growth | - | - | - | - | - | 29.90% |
Capital Expenditures | -52.71 | -57.58 | -77.1 | -60.5 | -25.11 | -21.49 |
Sale of Property, Plant & Equipment | 3.76 | 0.23 | 5.92 | 0.16 | 0.53 | 0.17 |
Cash Acquisitions | - | - | -1.65 | -5.73 | -13.28 | -1.37 |
Other Investing Activities | 0.01 | 0.01 | 0.01 | - | 0.25 | -1.5 |
Investing Cash Flow | -48.94 | -57.34 | -72.82 | -66.07 | -37.61 | -24.2 |
Short-Term Debt Issued | - | 246.1 | - | 80.03 | 115.7 | - |
Long-Term Debt Issued | - | 46.4 | 39.96 | 58.61 | 50.99 | 21.14 |
Total Debt Issued | 391.48 | 292.49 | 39.96 | 138.64 | 166.68 | 21.14 |
Short-Term Debt Repaid | - | - | -150.26 | - | - | -117.62 |
Long-Term Debt Repaid | - | -29.54 | -29.28 | -16.65 | -14.69 | -23.03 |
Total Debt Repaid | -29.7 | -29.54 | -179.54 | -16.65 | -14.69 | -140.65 |
Net Debt Issued (Repaid) | 361.78 | 262.95 | -139.59 | 121.98 | 151.99 | -119.51 |
Common Dividends Paid | -8.6 | -8.33 | -17.3 | -10.44 | -9.78 | -1.65 |
Other Financing Activities | 0.31 | -0.14 | 0.11 | -1.01 | -0.14 | -0.24 |
Financing Cash Flow | 353.49 | 254.48 | -156.78 | 110.53 | 142.07 | -121.4 |
Foreign Exchange Rate Adjustments | 11.76 | -2.82 | -2.65 | -7.67 | -0.9 | 0.77 |
Net Cash Flow | 57.14 | 11.08 | 29.39 | -69.58 | 93.61 | 16.36 |
Free Cash Flow | -311.88 | -240.82 | 184.53 | -166.87 | -35.06 | 139.69 |
Free Cash Flow Growth | - | - | - | - | - | 97.09% |
Free Cash Flow Margin | -5.32% | -5.04% | 4.47% | -3.07% | -0.81% | 4.05% |
Free Cash Flow Per Share | -0.21 | -0.16 | 0.12 | -0.11 | -0.02 | 0.09 |
Cash Interest Paid | 36.54 | 28.29 | 27.32 | 19.11 | 9.74 | 8.81 |
Cash Income Tax Paid | 26.8 | 26.49 | 29.5 | 21.3 | 21.01 | 4.85 |
Levered Free Cash Flow | -364.4 | -252.46 | 182.06 | -131.74 | -46.36 | 99.17 |
Unlevered Free Cash Flow | -341.56 | -234.78 | 199.14 | -119.79 | -40.27 | 104.68 |
Change in Working Capital | -360.12 | -255.33 | 203.73 | -275.39 | -132.3 | 7.44 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.