CoinShares International Limited (STO:CS)
Sweden flag Sweden · Delayed Price · Currency is SEK
97.00
0.00 (0.00%)
Jun 3, 2025, 5:29 PM CET

CoinShares International Cash Flow Statement

Millions GBP. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2018 - 2019
Period Ending
Mar '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2018 - 2019
Net Income
86.47104.3646.44520.22-2,412-1,263
Upgrade
Depreciation & Amortization
1.032.193.22.881.270.65
Upgrade
Other Amortization
0.170.17---0
Upgrade
Loss (Gain) From Sale of Assets
18.5917.56-0--
Upgrade
Asset Writedown & Restructuring Costs
1.631.63-5.47--
Upgrade
Loss (Gain) From Sale of Investments
22.9820.62-0.913.06-5.58-1.47
Upgrade
Loss (Gain) on Equity Investments
---2.150.290.53
Upgrade
Stock-Based Compensation
1.1511.321.231.650.31
Upgrade
Other Operating Activities
-78.63127.32-240.35-415.032,495-173.43
Upgrade
Change in Accounts Receivable
86.04-345.1282.86683.95-979.73-12.85
Upgrade
Change in Accounts Payable
-4.170.590.65-502.36156.961,466
Upgrade
Operating Cash Flow
135.26-69.69-106.78301.57-742.2916.45
Upgrade
Operating Cash Flow Growth
------77.56%
Upgrade
Capital Expenditures
-0.22-0.14--0.33-0.22-0.07
Upgrade
Sale of Property, Plant & Equipment
--0.160.20.010.01
Upgrade
Cash Acquisitions
-0.010.02---2.06-
Upgrade
Divestitures
------0
Upgrade
Sale (Purchase) of Intangibles
-1.48-1.19-1.13-0.7-0.18-0.02
Upgrade
Investment in Securities
3.393.88-0.43-20.2-12.73-2.51
Upgrade
Other Investing Activities
3.996.648.312.96627.56-61.32
Upgrade
Investing Cash Flow
5.689.216.91-8.07612.37-63.9
Upgrade
Short-Term Debt Issued
-76.840.67---
Upgrade
Long-Term Debt Issued
---21.57--
Upgrade
Total Debt Issued
8.7976.840.6721.57--
Upgrade
Long-Term Debt Repaid
--2.61-0.65-1.07-0.21-0.43
Upgrade
Net Debt Issued (Repaid)
-92.3674.230.0220.51-0.21-0.43
Upgrade
Issuance of Common Stock
0.070.45--12.77-
Upgrade
Repurchase of Common Stock
-4.54-0.27-3.65-0.23--2.19
Upgrade
Common Dividends Paid
-32.81-32.81----
Upgrade
Other Financing Activities
0.30.05-0.09-0.22--
Upgrade
Financing Cash Flow
-129.3541.64-3.7220.0612.55-2.62
Upgrade
Foreign Exchange Rate Adjustments
-4.2213.19-5.67-15.84-2.262.6
Upgrade
Miscellaneous Cash Flow Adjustments
-0---0--
Upgrade
Net Cash Flow
7.37-5.65-109.26297.72-119.62-47.46
Upgrade
Free Cash Flow
135.04-69.84-106.78301.24-742.516.39
Upgrade
Free Cash Flow Growth
------77.55%
Upgrade
Free Cash Flow Margin
146.04%-79.97%-247.85%586.80%-919.45%89.11%
Upgrade
Free Cash Flow Per Share
1.91-0.99-1.504.18-11.160.28
Upgrade
Cash Interest Paid
8.398.746.696.347.041.19
Upgrade
Cash Income Tax Paid
0.750.250.653.460.390.27
Upgrade
Levered Free Cash Flow
-566.151,086661.31-95.69-214.95-11.69
Upgrade
Unlevered Free Cash Flow
-561.271,092665.63-91.73-210.55-10.94
Upgrade
Change in Net Working Capital
102.4899.88169.28-273.19252.6714.74
Upgrade
Updated Feb 18, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.