Musti Group Oyj (HEL:MUSTI)
Finland
· Delayed Price · Currency is EUR 20.35
-0.35 (-1.69%)
Apr 3, 2025, 10:00 AM EET
Musti Group Oyj Cash Flow Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2019 - 2020 |
|---|---|---|---|---|---|---|
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 | 2019 - 2020 |
| Net Income | 0.86 | 3.63 | 26.45 | 22.33 | 20.87 | Upgrade
|
| Depreciation & Amortization | 41.54 | 39.61 | 36.74 | 34.55 | 28.55 | Upgrade
|
| Other Amortization | 0.05 | - | 0.02 | - | - | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | -0.01 | 0.01 | Upgrade
|
| Other Operating Activities | -1.59 | 1.9 | 1.65 | 4.65 | 9.68 | Upgrade
|
| Change in Accounts Receivable | 2.47 | 2.11 | -0.52 | -0.76 | -2.78 | Upgrade
|
| Change in Inventory | -6.76 | -4.83 | 2.13 | -16.3 | -6.65 | Upgrade
|
| Change in Accounts Payable | -5.32 | -3.02 | 13.1 | 1.68 | 5.27 | Upgrade
|
| Operating Cash Flow | 31.26 | 39.39 | 79.55 | 46.14 | 54.95 | Upgrade
|
| Operating Cash Flow Growth | -20.65% | -50.49% | 72.43% | -16.04% | 31.26% | Upgrade
|
| Capital Expenditures | -15.18 | -14.42 | -11.86 | -14.22 | -12.88 | Upgrade
|
| Cash Acquisitions | -16.69 | -5.25 | -6.72 | -18.74 | -10.33 | Upgrade
|
| Divestitures | 0.05 | 0.05 | - | - | - | Upgrade
|
| Investment in Securities | -1.99 | - | - | - | - | Upgrade
|
| Other Investing Activities | -0 | - | - | - | 0.24 | Upgrade
|
| Investing Cash Flow | -33.81 | -19.62 | -18.58 | -32.95 | -22.97 | Upgrade
|
| Short-Term Debt Issued | - | 10.47 | - | 14.95 | - | Upgrade
|
| Long-Term Debt Issued | - | 4.72 | 10.04 | 60 | - | Upgrade
|
| Total Debt Issued | 95 | 15.2 | 10.04 | 74.95 | - | Upgrade
|
| Short-Term Debt Repaid | - | - | -6.14 | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -26.56 | -32.85 | -72.11 | -17.3 | Upgrade
|
| Total Debt Repaid | -94.91 | -26.56 | -38.99 | -72.11 | -17.3 | Upgrade
|
| Net Debt Issued (Repaid) | 0.09 | -11.36 | -28.95 | 2.83 | -17.3 | Upgrade
|
| Repurchase of Common Stock | - | - | - | - | -6.91 | Upgrade
|
| Common Dividends Paid | - | -0.03 | - | - | - | Upgrade
|
| Other Financing Activities | -5.55 | -4.97 | -2.94 | -4.35 | -3.65 | Upgrade
|
| Financing Cash Flow | -5.47 | -16.36 | -48.66 | -16.14 | -40.57 | Upgrade
|
| Foreign Exchange Rate Adjustments | 0.91 | 0.2 | -0.42 | - | - | Upgrade
|
| Miscellaneous Cash Flow Adjustments | 0 | - | - | - | - | Upgrade
|
| Net Cash Flow | -7.11 | 3.61 | 11.9 | -2.96 | -8.59 | Upgrade
|
| Free Cash Flow | 16.08 | 24.97 | 67.69 | 31.92 | 42.07 | Upgrade
|
| Free Cash Flow Growth | -35.61% | -63.11% | 112.06% | -24.13% | 27.68% | Upgrade
|
| Free Cash Flow Margin | 3.61% | 5.70% | 15.90% | 8.16% | 12.34% | Upgrade
|
| Free Cash Flow Per Share | 0.48 | 0.74 | 2.02 | 0.95 | 1.25 | Upgrade
|
| Cash Interest Paid | 7.72 | 7.34 | 4.15 | 7.09 | 5.19 | Upgrade
|
| Cash Income Tax Paid | 4.52 | 3.18 | 7.53 | 5.2 | -0.71 | Upgrade
|
| Levered Free Cash Flow | - | 23.61 | 55.64 | 22.09 | 33.65 | Upgrade
|
| Unlevered Free Cash Flow | - | 25.4 | 58.99 | 23.98 | 35.57 | Upgrade
|
| Change in Net Working Capital | - | 7.14 | -11.61 | 16.95 | -0.81 | Upgrade
|
Updated Feb 11, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.