Stockwik Förvaltning AB (publ) (STO:STWK)

Stockwik Förvaltning 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	-13.6	-37.2	3.8	-11	-0.8
Depreciation & Amortization	50.3	52	43.7	52.5	26.6
Asset Writedown & Restructuring Costs	-	-	-	-14	0.2
Other Operating Activities	3.9	19.9	-15.8	-7.8	-17.4
Change in Accounts Receivable	7.2	-8.3	4.9	-6.8	8.1
Change in Inventory	-0.1	8.9	-17.6	-	2.6
Change in Other Net Operating Assets	12.2	5.3	7	-6.7	13.8
Operating Cash Flow	59.9	40.6	26	6.2	33.1
Operating Cash Flow Growth	47.54%	56.15%	319.36%	-81.27%	221.36%
Capital Expenditures	-9.7	-4.2	-3.2	-1.1	-1.5
Cash Acquisitions	-16.3	-15.6	-98.9	-99.1	-61.7
Divestitures	-0.2	6.9	-	5.5	-
Investment in Securities	-	0.1	-	0.5	-
Other Investing Activities	-	-0.1	0.1	-	-0.1
Investing Cash Flow	-26.2	-12.9	-102	-94.2	-63.3
Long-Term Debt Issued	21	335.5	75	78.6	291.8
Long-Term Debt Repaid	-57.2	-477.1	-36.8	-27.6	-192.8
Net Debt Issued (Repaid)	-36.2	-141.6	38.2	51	99
Issuance of Common Stock	1.1	-	3.2	142.6	-
Other Financing Activities	-	-0.1	0.4	-5.4	-1
Financing Cash Flow	-35.1	-141.7	41.8	188.2	98
Miscellaneous Cash Flow Adjustments	-	-	-0.1	-	-0.1
Net Cash Flow	-1.4	-114	-34.3	100.2	67.7
Free Cash Flow	50.2	36.4	22.8	5.1	31.6
Free Cash Flow Growth	37.91%	59.65%	347.06%	-83.86%	280.72%
Free Cash Flow Margin	5.90%	4.45%	2.98%	0.87%	7.40%
Free Cash Flow Per Share	7.95	5.77	3.69	0.89	6.89
Cash Interest Paid	48.1	50.6	36.4	35.8	26
Cash Income Tax Paid	5.5	5.1	11.5	9.7	2.4
Levered Free Cash Flow	55.59	43.96	26.64	27.21	40.1
Unlevered Free Cash Flow	86.03	75.09	49.58	45.21	53.1
Change in Net Working Capital	-18.8	-5.1	12.8	24.5	-21

Source: S&P Global Market Intelligence. Standard template. Financial Sources.