Nelly Group AB (publ) (STO:NELLY)
Sweden
· Delayed Price · Currency is SEK 33.05
+0.25 (0.76%)
Mar 31, 2025, 2:54 PM CET
Nelly Group 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 | 83.4 | -1.5 | -71.7 | -47.8 | 512.1 | Upgrade
|
| Depreciation & Amortization | 52.5 | 37.9 | 36.3 | 27.5 | -72.3 | Upgrade
|
| Other Amortization | - | 10.6 | 7.7 | 7.6 | 85.1 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | 1.2 | -0.1 | 1.8 | - | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | - | 15.6 | Upgrade
|
| Stock-Based Compensation | - | - | - | 0.5 | -2 | Upgrade
|
| Other Operating Activities | 4.1 | -0.5 | 5.2 | 3.6 | -583.7 | Upgrade
|
| Change in Accounts Receivable | - | 12.7 | -21.2 | 28.8 | -9.7 | Upgrade
|
| Change in Inventory | - | 73.3 | -20.6 | -13.2 | 79.4 | Upgrade
|
| Change in Accounts Payable | - | -52.8 | -1.1 | 0.5 | 15.9 | Upgrade
|
| Change in Other Net Operating Assets | 14.5 | -21.6 | 0.5 | 9.4 | -16.2 | Upgrade
|
| Operating Cash Flow | 154.5 | 59.3 | -65 | 18.7 | -319 | Upgrade
|
| Operating Cash Flow Growth | 160.54% | - | - | - | - | Upgrade
|
| Capital Expenditures | -22.4 | -8.2 | -0.5 | -11.2 | -0.1 | Upgrade
|
| Divestitures | - | - | - | 0.2 | - | Upgrade
|
| Sale (Purchase) of Intangibles | - | -14.7 | -10.6 | -11.9 | -6.1 | Upgrade
|
| Other Investing Activities | - | - | - | - | -74.2 | Upgrade
|
| Investing Cash Flow | -22.4 | -22.9 | -11.1 | -22.9 | -80.4 | Upgrade
|
| Long-Term Debt Repaid | -31.5 | -27.6 | -25.1 | -23.1 | -67 | Upgrade
|
| Net Debt Issued (Repaid) | -31.5 | -27.6 | -25.1 | -23.1 | -67 | Upgrade
|
| Issuance of Common Stock | - | 47.4 | - | - | 203.4 | Upgrade
|
| Other Financing Activities | -24.9 | -2 | 0.1 | -6.1 | 39.9 | Upgrade
|
| Financing Cash Flow | -56.4 | 17.8 | -25 | -29.2 | 176.3 | Upgrade
|
| Foreign Exchange Rate Adjustments | - | 0.1 | 0.3 | 0.8 | -0.4 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | 0.1 | - | -100.2 | Upgrade
|
| Net Cash Flow | 75.7 | 54.3 | -100.7 | -32.6 | -323.7 | Upgrade
|
| Free Cash Flow | 132.1 | 51.1 | -65.5 | 7.5 | -319.1 | Upgrade
|
| Free Cash Flow Growth | 158.51% | - | - | - | - | Upgrade
|
| Free Cash Flow Margin | 12.07% | 4.82% | -5.04% | 0.53% | -22.89% | Upgrade
|
| Free Cash Flow Per Share | 4.40 | 1.96 | -3.63 | 0.42 | -19.92 | Upgrade
|
| Cash Interest Paid | - | 17.4 | 13.1 | 6.7 | 3.7 | Upgrade
|
| Cash Income Tax Paid | - | 2.1 | -0.7 | -1.2 | 0.8 | Upgrade
|
| Levered Free Cash Flow | 58.24 | 38.19 | -47.15 | 16.7 | 348.68 | Upgrade
|
| Unlevered Free Cash Flow | 64.99 | 49.06 | -38.96 | 20.89 | 351.93 | Upgrade
|
| Change in Net Working Capital | 23.3 | -14.9 | 37.8 | -28.2 | -373.8 | Upgrade
|
Updated Feb 6, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.