Fasadgruppen Group AB (publ) (STO:FG)
Sweden · Delayed Price · Currency is SEK 32.00
-0.75 (-2.29%)
Oct 10, 2025, 5:29 PM CET
Fasadgruppen Group AB 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 | 2018 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 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 | 2018 - 2019 |
Net Income | -2.9 | 0.6 | 219.2 | 271.9 | 185.7 | 89.6 | Upgrade |
Depreciation & Amortization | 248.7 | 155 | 118.9 | 112.1 | 80.5 | 28.5 | Upgrade |
Loss (Gain) From Sale of Assets | -28.2 | -28.2 | 5.7 | - | - | - | Upgrade |
Asset Writedown & Restructuring Costs | 34.6 | 34.6 | 0.4 | 7.3 | -6 | 0.1 | Upgrade |
Other Operating Activities | -0.3 | -49.3 | 61 | -33.3 | -24.5 | -7.4 | Upgrade |
Change in Accounts Receivable | 221 | 221 | 5.8 | -156.1 | -57.2 | 52.7 | Upgrade |
Change in Inventory | 0.2 | 0.2 | 1.9 | 2.7 | 7.8 | -1.1 | Upgrade |
Change in Other Net Operating Assets | -130.9 | -48.5 | 116.2 | 108.2 | 15.4 | -37.2 | Upgrade |
Operating Cash Flow | 342.2 | 285.4 | 529.1 | 312.8 | 201.7 | 125.2 | Upgrade |
Operating Cash Flow Growth | -7.26% | -46.06% | 69.15% | 55.08% | 61.10% | 57.09% | Upgrade |
Capital Expenditures | -94.9 | -106.8 | -99.4 | -57.1 | -47.2 | -25.8 | Upgrade |
Sale of Property, Plant & Equipment | - | - | - | - | - | 11.5 | Upgrade |
Cash Acquisitions | -761.9 | -735.5 | -112.7 | -916.6 | -622 | -465.9 | Upgrade |
Investment in Securities | 2.6 | 3.6 | -4.3 | 0.7 | 0.2 | -0.4 | Upgrade |
Investing Cash Flow | -854.3 | -838.7 | -216.4 | -973 | -669 | -480.6 | Upgrade |
Long-Term Debt Issued | - | 1,092 | 1,931 | 791.3 | 1,370 | 910.9 | Upgrade |
Total Debt Issued | 1,144 | 1,092 | 1,931 | 791.3 | 1,370 | 910.9 | Upgrade |
Long-Term Debt Repaid | - | -439.8 | -2,132 | -312.2 | -1,025 | -571.8 | Upgrade |
Total Debt Repaid | -432.7 | -439.8 | -2,132 | -312.2 | -1,025 | -571.8 | Upgrade |
Net Debt Issued (Repaid) | 710.8 | 652 | -200.5 | 479.1 | 344.8 | 339.1 | Upgrade |
Issuance of Common Stock | - | - | - | 409.5 | - | 379 | Upgrade |
Common Dividends Paid | -45.6 | -87.7 | -84.4 | -58.3 | -27.1 | - | Upgrade |
Other Financing Activities | 2.9 | -1 | 0.6 | 1.7 | 7.9 | - | Upgrade |
Financing Cash Flow | 668.1 | 563.3 | -284.3 | 832 | 325.6 | 718.1 | Upgrade |
Foreign Exchange Rate Adjustments | -15.3 | 4.7 | -13.5 | 9.2 | 3.9 | -1.8 | Upgrade |
Miscellaneous Cash Flow Adjustments | 0.1 | - | 0.1 | - | - | - | Upgrade |
Net Cash Flow | 140.8 | 14.7 | 15 | 181 | -137.8 | 360.9 | Upgrade |
Free Cash Flow | 247.3 | 178.6 | 429.7 | 255.7 | 154.5 | 99.4 | Upgrade |
Free Cash Flow Growth | -5.72% | -58.44% | 68.05% | 65.50% | 55.43% | 41.80% | Upgrade |
Free Cash Flow Margin | 4.77% | 3.62% | 8.41% | 5.62% | 5.77% | 7.42% | Upgrade |
Free Cash Flow Per Share | 4.77 | 3.59 | 8.66 | 5.29 | 3.42 | 2.93 | Upgrade |
Cash Interest Paid | 137.7 | 141.5 | 66.7 | 31.2 | 8.8 | 9.7 | Upgrade |
Cash Income Tax Paid | 36.1 | 68.1 | 81.3 | 74.3 | 75.7 | 9.4 | Upgrade |
Levered Free Cash Flow | 124.15 | 92.69 | 311 | 71.98 | 219.09 | 68.21 | Upgrade |
Unlevered Free Cash Flow | 216.4 | 172.19 | 371.38 | 92.6 | 229.46 | 75.9 | Upgrade |
Change in Working Capital | 90.3 | 172.7 | 123.9 | -45.2 | -34 | 14.4 | Upgrade |
Updated Feb 11, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.