CoinShares International Limited (STO:CS)
Sweden
· Delayed Price · Currency is SEK 82.50
+1.40 (1.73%)
Feb 21, 2025, 5:29 PM CET
CoinShares International Cash Flow Statement
Financials in millions GBP. Fiscal year is January - December.
Millions GBP. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2018 |
|---|---|---|---|---|---|---|
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 - 2018 |
| Net Income | 104.37 | -453.13 | 520.22 | -2,412 | -1,263 | Upgrade
|
| Depreciation & Amortization | 3.99 | 2.98 | 2.88 | 1.27 | 0.65 | Upgrade
|
| Other Amortization | - | 0.22 | - | - | 0 | Upgrade
|
| Loss (Gain) From Sale of Assets | -44.48 | - | 0 | - | - | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | 5.47 | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | 20.43 | -11.5 | 3.06 | -5.58 | -1.47 | Upgrade
|
| Loss (Gain) on Equity Investments | - | 10.59 | 2.15 | 0.29 | 0.53 | Upgrade
|
| Stock-Based Compensation | 1 | 1.32 | 1.23 | 1.65 | 0.31 | Upgrade
|
| Other Operating Activities | 188.78 | 259.21 | -415.03 | 2,495 | -173.43 | Upgrade
|
| Change in Accounts Receivable | -344.4 | 82.86 | 683.95 | -979.73 | -12.85 | Upgrade
|
| Change in Accounts Payable | 0.61 | 0.65 | -502.36 | 156.96 | 1,466 | Upgrade
|
| Operating Cash Flow | -69.68 | -106.78 | 301.57 | -742.29 | 16.45 | Upgrade
|
| Operating Cash Flow Growth | - | - | - | - | -77.56% | Upgrade
|
| Capital Expenditures | -0.14 | - | -0.33 | -0.22 | -0.07 | Upgrade
|
| Sale of Property, Plant & Equipment | - | 0.16 | 0.2 | 0.01 | 0.01 | Upgrade
|
| Cash Acquisitions | 0.02 | - | - | -2.06 | - | Upgrade
|
| Divestitures | - | - | - | - | -0 | Upgrade
|
| Sale (Purchase) of Intangibles | -1.19 | -1.13 | -0.7 | -0.18 | -0.02 | Upgrade
|
| Investment in Securities | 3.88 | -0.43 | -20.2 | -12.73 | -2.51 | Upgrade
|
| Other Investing Activities | 6.62 | 8.3 | 12.96 | 627.56 | -61.32 | Upgrade
|
| Investing Cash Flow | 9.18 | 6.91 | -8.07 | 612.37 | -63.9 | Upgrade
|
| Short-Term Debt Issued | 76.84 | - | - | - | - | Upgrade
|
| Long-Term Debt Issued | - | - | 21.57 | - | - | Upgrade
|
| Total Debt Issued | 76.84 | - | 21.57 | - | - | Upgrade
|
| Long-Term Debt Repaid | -2.75 | -0.65 | -1.07 | -0.21 | -0.43 | Upgrade
|
| Net Debt Issued (Repaid) | 74.09 | -0.65 | 20.51 | -0.21 | -0.43 | Upgrade
|
| Issuance of Common Stock | 0.25 | - | - | 12.77 | - | Upgrade
|
| Repurchase of Common Stock | -0.27 | -3.65 | -0.23 | - | -2.19 | Upgrade
|
| Common Dividends Paid | -32.81 | - | - | - | - | Upgrade
|
| Other Financing Activities | 0.39 | -0.09 | -0.22 | - | - | Upgrade
|
| Financing Cash Flow | 41.64 | -4.39 | 20.06 | 12.55 | -2.62 | Upgrade
|
| Foreign Exchange Rate Adjustments | 13.2 | -5.67 | -15.84 | -2.26 | 2.6 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | -0 | -0 | - | - | Upgrade
|
| Net Cash Flow | -5.65 | -109.93 | 297.72 | -119.62 | -47.46 | Upgrade
|
| Free Cash Flow | -69.83 | -106.78 | 301.24 | -742.5 | 16.39 | Upgrade
|
| Free Cash Flow Growth | - | - | - | - | -77.55% | Upgrade
|
| Free Cash Flow Margin | -79.95% | -247.85% | 586.79% | -919.46% | 89.11% | Upgrade
|
| Free Cash Flow Per Share | -1.00 | -1.59 | 4.18 | -11.16 | 0.28 | Upgrade
|
| Cash Interest Paid | 8.58 | 6.69 | 6.34 | 7.04 | 1.19 | Upgrade
|
| Cash Income Tax Paid | 0.25 | 0.65 | 3.46 | 0.39 | 0.27 | Upgrade
|
| Levered Free Cash Flow | 723.61 | -6.01 | -95.69 | -214.95 | -11.69 | Upgrade
|
| Unlevered Free Cash Flow | 729.24 | -1.7 | -91.73 | -210.55 | -10.94 | Upgrade
|
| Change in Net Working Capital | 208 | 146.8 | -273.19 | 252.67 | 14.74 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.