Mycronic AB (publ) (LON:0MQG)
London
· Delayed Price · Currency is GBP · Price in SEK 492.90
-0.10 (-0.02%)
At close: Feb 20, 2025
Mycronic AB Cash Flow Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|
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 | 2019 - 2015 |
| Net Income | 1,683 | 998 | 741 | 828 | 694 | Upgrade
|
| Depreciation & Amortization | 266 | 218 | 207 | 162 | 152 | Upgrade
|
| Other Amortization | - | 46 | 46 | 43 | 62 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | - | -23 | 2 | - | Upgrade
|
| Other Operating Activities | 249 | 208 | -5 | 31 | - | Upgrade
|
| Change in Accounts Receivable | - | -210 | -414 | 110 | 191 | Upgrade
|
| Change in Inventory | - | -235 | -26 | -26 | -213 | Upgrade
|
| Change in Accounts Payable | - | 94 | -2 | -1 | -15 | Upgrade
|
| Change in Other Net Operating Assets | -324 | 489 | 329 | -151 | 255 | Upgrade
|
| Operating Cash Flow | 1,874 | 1,608 | 853 | 998 | 1,126 | Upgrade
|
| Operating Cash Flow Growth | 16.54% | 88.51% | -14.53% | -11.37% | 106.61% | Upgrade
|
| Capital Expenditures | -126 | -103 | -107 | -42 | -44 | Upgrade
|
| Sale of Property, Plant & Equipment | - | 1 | - | - | - | Upgrade
|
| Cash Acquisitions | -258 | -6 | - | -1,117 | -4 | Upgrade
|
| Divestitures | - | - | 216 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -84 | -89 | -34 | -48 | -91 | Upgrade
|
| Other Investing Activities | -32 | 2 | -8 | -16 | -11 | Upgrade
|
| Investing Cash Flow | -500 | -195 | 67 | -1,223 | -150 | Upgrade
|
| Long-Term Debt Issued | - | - | 7 | - | - | Upgrade
|
| Total Debt Issued | - | - | 7 | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -88 | -84 | -83 | -76 | Upgrade
|
| Total Debt Repaid | - | -88 | -84 | -83 | -76 | Upgrade
|
| Net Debt Issued (Repaid) | - | -88 | -77 | -83 | -76 | Upgrade
|
| Repurchase of Common Stock | - | -26 | -16 | -23 | - | Upgrade
|
| Common Dividends Paid | -441 | -343 | -294 | -294 | -196 | Upgrade
|
| Other Financing Activities | -111 | 10 | 5 | -37 | -16 | Upgrade
|
| Financing Cash Flow | -552 | -447 | -382 | -437 | -288 | Upgrade
|
| Foreign Exchange Rate Adjustments | 53 | -100 | 44 | 51 | -41 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | -1 | - | - | -9 | - | Upgrade
|
| Net Cash Flow | 874 | 866 | 582 | -620 | 647 | Upgrade
|
| Free Cash Flow | 1,748 | 1,505 | 746 | 956 | 1,082 | Upgrade
|
| Free Cash Flow Growth | 16.15% | 101.74% | -21.97% | -11.65% | 148.17% | Upgrade
|
| Free Cash Flow Margin | 24.77% | 26.38% | 14.57% | 20.63% | 27.87% | Upgrade
|
| Free Cash Flow Per Share | 17.90 | 15.41 | 7.64 | 9.78 | 11.07 | Upgrade
|
| Cash Interest Paid | - | 13 | 13 | 14 | 14 | Upgrade
|
| Cash Income Tax Paid | - | 188 | 141 | 181 | 251 | Upgrade
|
| Levered Free Cash Flow | 1,315 | 1,035 | 724.75 | 519.75 | 850 | Upgrade
|
| Unlevered Free Cash Flow | 1,324 | 1,043 | 732.88 | 528.5 | 858.75 | Upgrade
|
| Change in Net Working Capital | -4 | -186 | -84 | 244 | -186 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.