Tecan Group AG (VIE:TECN)
Austria · Delayed Price · Currency is EUR 152.80
+0.90 (0.59%)
Last updated: Jan 27, 2026, 9:05 AM CET
Tecan Group AG Cash Flow Statement
Financials in millions CHF. Fiscal year is January - December.
Millions CHF. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
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 |
Net Income | 63.13 | 67.66 | 132.08 | 121.13 | 121.66 | 103.69 |
Depreciation & Amortization | 50.37 | 52.97 | 58.68 | 54.93 | 49.47 | 25.29 |
Other Amortization | 13.84 | 13.84 | 12.12 | 12.13 | 9.58 | 10.37 |
Asset Writedown & Restructuring Costs | 6.08 | 5.63 | 0.6 | 0.06 | - | 2.19 |
Stock-Based Compensation | -4.11 | 4.09 | 14.82 | 13.85 | 12.9 | 14.59 |
Other Operating Activities | -8.62 | -23.33 | -39.42 | -19.22 | 0.61 | 15.77 |
Change in Accounts Receivable | 2.01 | 13.83 | -13.45 | -30.32 | 26.63 | -5.74 |
Change in Inventory | 48.63 | 35.48 | 29.47 | -54.16 | -43.93 | -10.59 |
Change in Accounts Payable | -1.36 | -7.24 | 7.45 | 7.29 | 5.55 | 1.9 |
Change in Unearned Revenue | -10.96 | -6.31 | -13.54 | 12.2 | 0.61 | 24.87 |
Change in Other Net Operating Assets | 6.07 | -8.08 | -28.23 | 10.39 | -13.21 | 25.99 |
Operating Cash Flow | 165.08 | 148.54 | 160.57 | 128.28 | 169.86 | 208.34 |
Operating Cash Flow Growth | 35.82% | -7.49% | 25.18% | -24.48% | -18.47% | 110.86% |
Capital Expenditures | -16.61 | -15.28 | -19.43 | -23.07 | -27.14 | -23.77 |
Sale of Property, Plant & Equipment | 0.02 | 0.07 | 0.14 | 0.06 | 4.32 | 0.06 |
Cash Acquisitions | -0.18 | -1.29 | - | - | -817.45 | - |
Sale (Purchase) of Intangibles | -14.44 | -15.4 | -15.51 | -13.16 | -12.58 | -17.52 |
Investment in Securities | 91.9 | -22.06 | -53.69 | -60 | 195.88 | -265.42 |
Other Investing Activities | 5.47 | 5.36 | 4.26 | 7.99 | 5.04 | 17.91 |
Investing Cash Flow | 66.16 | -48.61 | -84.24 | -88.19 | -651.92 | -288.74 |
Short-Term Debt Issued | - | - | 0.01 | 0 | 750 | - |
Long-Term Debt Issued | - | - | - | - | 249.45 | 0.39 |
Total Debt Issued | 0 | - | 0.01 | 0 | 999.45 | 0.39 |
Short-Term Debt Repaid | - | -0.01 | - | - | -750 | -2.15 |
Long-Term Debt Repaid | - | -12.97 | -14.5 | -13.77 | -119.04 | -11.9 |
Total Debt Repaid | -14.4 | -12.97 | -14.5 | -13.77 | -869.04 | -14.05 |
Net Debt Issued (Repaid) | -14.4 | -12.97 | -14.5 | -13.77 | 130.41 | -13.66 |
Issuance of Common Stock | 0.53 | 1.36 | 1.8 | 1.55 | 361.57 | 4.57 |
Repurchase of Common Stock | -25.05 | -28.93 | - | - | - | - |
Common Dividends Paid | -38.03 | -38.32 | -37.02 | -35.6 | -27.61 | -26.24 |
Other Financing Activities | -2.44 | -2.44 | -0.84 | -0.83 | -9.89 | -0.95 |
Financing Cash Flow | -79.39 | -81.3 | -50.57 | -48.65 | 454.48 | -36.27 |
Foreign Exchange Rate Adjustments | -4.47 | 2.6 | -4.25 | -1 | 0.16 | -1.15 |
Net Cash Flow | 147.38 | 21.23 | 21.52 | -9.57 | -27.43 | -117.83 |
Free Cash Flow | 148.47 | 133.26 | 141.14 | 105.21 | 142.72 | 184.57 |
Free Cash Flow Growth | 35.81% | -5.58% | 34.16% | -26.28% | -22.67% | 106.46% |
Free Cash Flow Margin | 16.38% | 14.26% | 13.14% | 9.19% | 15.08% | 25.25% |
Free Cash Flow Per Share | 11.65 | 10.43 | 11.01 | 8.23 | 11.59 | 15.34 |
Cash Interest Paid | 2.44 | 2.44 | 0.84 | 0.83 | 4.05 | 0.95 |
Cash Income Tax Paid | 15.14 | 16.32 | 36.09 | 38.25 | 21.83 | 12.04 |
Levered Free Cash Flow | 118.28 | 101.22 | 122.61 | 83.65 | 78.53 | 144.08 |
Unlevered Free Cash Flow | 119.75 | 102.83 | 123.22 | 84.47 | 81.1 | 144.67 |
Change in Working Capital | 44.4 | 27.68 | -18.3 | -54.6 | -24.35 | 36.43 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.