Clavister Holding AB (publ.) (STO:CLAV)
Sweden
· Delayed Price · Currency is SEK 4.730
+0.240 (5.35%)
May 20, 2025, 3:58 PM CET
STO:CLAV Cash Flow Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 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 | 2015 - 2019 |
| Net Income | -29.48 | -55.98 | -65.35 | -112.83 | -91.14 | -81.24 | Upgrade
|
| Depreciation & Amortization | 6.46 | 6.34 | 4.85 | 4.63 | 6.27 | 7.59 | Upgrade
|
| Other Amortization | 37.65 | 37.95 | 43.45 | 36.39 | 30.16 | 29.39 | Upgrade
|
| Other Operating Activities | -4.8 | 19.84 | 16.35 | 54.57 | 31.34 | 16.81 | Upgrade
|
| Change in Accounts Receivable | -12.69 | -15.02 | 3.55 | -0.46 | -4.22 | -1.04 | Upgrade
|
| Change in Inventory | 13.18 | -0.46 | -2.73 | -7.63 | 1.35 | 0.76 | Upgrade
|
| Change in Other Net Operating Assets | 6.53 | 11.88 | 13.2 | 0.63 | -30.06 | 51.87 | Upgrade
|
| Operating Cash Flow | 16.84 | 4.55 | 13.31 | -24.7 | -56.32 | 24.15 | Upgrade
|
| Operating Cash Flow Growth | 385.30% | -65.81% | - | - | - | - | Upgrade
|
| Capital Expenditures | -1.02 | -0.88 | -0.72 | - | - | - | Upgrade
|
| Cash Acquisitions | - | - | - | - | -2.77 | - | Upgrade
|
| Sale (Purchase) of Intangibles | -39.96 | -40.94 | -41.39 | -36.39 | -39.41 | -54.3 | Upgrade
|
| Investment in Securities | -0.24 | -0.24 | 0.25 | -0.72 | - | - | Upgrade
|
| Other Investing Activities | - | - | -0 | - | -0.19 | 0 | Upgrade
|
| Investing Cash Flow | -41.21 | -42.05 | -41.86 | -37.11 | -42.38 | -54.3 | Upgrade
|
| Long-Term Debt Issued | - | - | 38.21 | 69.12 | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -105.8 | -13.31 | -14.79 | -8.65 | -61.03 | Upgrade
|
| Net Debt Issued (Repaid) | -95.09 | -105.8 | 24.9 | 54.33 | -8.65 | -61.03 | Upgrade
|
| Issuance of Common Stock | 46.13 | 187.85 | - | 0 | 18.34 | 185.38 | Upgrade
|
| Other Financing Activities | -0.1 | - | -0.1 | - | -4.3 | -21.95 | Upgrade
|
| Financing Cash Flow | -49.05 | 82.05 | 24.8 | 54.34 | 5.39 | 102.4 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | 0 | 0 | 0 | - | - | - | Upgrade
|
| Net Cash Flow | -73.42 | 44.55 | -3.75 | -7.47 | -93.3 | 72.25 | Upgrade
|
| Free Cash Flow | 15.82 | 3.67 | 12.58 | -24.7 | -56.32 | 24.15 | Upgrade
|
| Free Cash Flow Growth | 420.80% | -70.81% | - | - | - | - | Upgrade
|
| Free Cash Flow Margin | 7.87% | 1.92% | 7.83% | -17.31% | -43.55% | 18.85% | Upgrade
|
| Free Cash Flow Per Share | 0.08 | 0.02 | 0.22 | -0.44 | -1.03 | 0.62 | Upgrade
|
| Cash Interest Paid | - | - | 7.53 | 3.26 | 1.52 | 10.73 | Upgrade
|
| Cash Income Tax Paid | - | -0.49 | -0.37 | 0.31 | 0.2 | -0.37 | Upgrade
|
| Levered Free Cash Flow | -39.68 | -99.55 | 70.19 | -50.62 | -86.11 | 1.94 | Upgrade
|
| Unlevered Free Cash Flow | -12.99 | -72.48 | 91.22 | -36.04 | -76.78 | 11.21 | Upgrade
|
| Change in Net Working Capital | 7.64 | 66.94 | -104.59 | 7.91 | 38.38 | -64.07 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.