SinterCast AB (publ) (STO:SINT)

SinterCast AB Cash Flow Statement

Financials in millions SEK. Fiscal year is January - December.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	34.3	42.1	33.1	32.9	22.2
Depreciation & Amortization	3.9	5.2	2.6	1.8	2
Other Amortization	0.4	1.2	1.7	2	1.7
Other Operating Activities	9.4	0.2	-1.9	-4.7	-0.5
Change in Accounts Receivable	5.9	-6.1	-5.7	1.8	-3.9
Change in Inventory	2.1	2.5	-6.2	-1	-1.1
Change in Other Net Operating Assets	3.6	0.4	1.8	0.1	1.7
Operating Cash Flow	59.6	45.5	25.4	32.9	22.1
Operating Cash Flow Growth	30.99%	79.13%	-22.80%	48.87%	-41.53%
Capital Expenditures	-1.8	-5.1	-1.1	-0.8	-1.6
Sale (Purchase) of Intangibles	-	-0.5	-0.6	-1.9	-1.2
Investing Cash Flow	-1.8	-5.6	-1.7	-2.7	-2.8
Long-Term Debt Repaid	-1.7	-1.6	-1.6	-0.7	-1.1
Net Debt Issued (Repaid)	-1.7	-1.6	-1.6	-0.7	-1.1
Repurchase of Common Stock	-2.2	-1.2	-	-	-
Common Dividends Paid	-43.1	-39	-35.5	-28.4	-24.8
Financing Cash Flow	-47	-41.8	-37.1	-29.1	-25.9
Foreign Exchange Rate Adjustments	-	-	-	0.1	-
Miscellaneous Cash Flow Adjustments	-	-	0.1	-	-
Net Cash Flow	10.8	-1.9	-13.3	1.2	-6.6
Free Cash Flow	57.8	40.4	24.3	32.1	20.5
Free Cash Flow Growth	43.07%	66.25%	-24.30%	56.58%	-44.89%
Free Cash Flow Margin	42.63%	30.06%	20.47%	29.89%	21.49%
Free Cash Flow Per Share	8.18	5.70	3.43	4.53	2.89
Cash Interest Paid	0.4	0.4	0.4	0.5	0.4
Cash Income Tax Paid	0.1	0.4	0.1	0.1	0.1
Levered Free Cash Flow	43.63	23.23	10.5	16.98	16.79
Unlevered Free Cash Flow	43.88	23.48	10.75	17.29	17.04
Change in Net Working Capital	-11.5	3.2	13.1	1.5	-1.7

Updated Feb 19, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.