Matas A/S (CPH:MATAS)
Denmark
· Delayed Price · Currency is DKK 144.20
+4.20 (3.00%)
Aug 14, 2025, 4:59 PM CET
Matas Cash Flow Statement
Financials in millions DKK. Fiscal year is April - March.
Millions DKK. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2016 - 2020 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 2025 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 | 2016 - 2020 |
| Net Income | 287 | 282 | 169 | 281 | 276.5 | 269 | Upgrade
|
| Depreciation & Amortization | 516 | 513 | 415 | 298 | 416.2 | 403.5 | Upgrade
|
| Other Amortization | 112 | 112 | 113 | 79 | 2.6 | 1.7 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | - | - | 6 | 5.1 | 4.1 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | - | - | 1.7 | 1.7 | Upgrade
|
| Loss (Gain) on Equity Investments | -1 | -1 | -1 | 5 | 4.6 | -0.7 | Upgrade
|
| Other Operating Activities | 230 | 214 | 136 | 79 | -14.6 | 47.3 | Upgrade
|
| Change in Accounts Receivable | -55 | -55 | -31 | -43 | -7.7 | 13.4 | Upgrade
|
| Change in Inventory | -405 | -405 | -334 | -19 | -23.4 | 95.8 | Upgrade
|
| Change in Accounts Payable | 55 | 55 | 178 | -8 | -150.5 | 116.2 | Upgrade
|
| Change in Other Net Operating Assets | 206 | - | - | - | - | - | Upgrade
|
| Operating Cash Flow | 945 | 715 | 645 | 678 | 510.5 | 952 | Upgrade
|
| Operating Cash Flow Growth | 49.05% | 10.85% | -4.87% | 32.81% | -46.38% | 113.07% | Upgrade
|
| Capital Expenditures | -388 | -477 | -250 | -92 | -50.5 | -50.5 | Upgrade
|
| Cash Acquisitions | - | -15 | -617 | -2 | -48.6 | -24 | Upgrade
|
| Divestitures | - | - | 2 | - | 0.4 | - | Upgrade
|
| Sale (Purchase) of Intangibles | -220 | -225 | -156 | -162 | -132.9 | -97.9 | Upgrade
|
| Investment in Securities | - | - | - | - | - | -5.5 | Upgrade
|
| Investing Cash Flow | -608 | -717 | -1,021 | -256 | -231.6 | -177.9 | Upgrade
|
| Long-Term Debt Issued | - | 564 | 1,121 | - | 763.5 | - | Upgrade
|
| Long-Term Debt Repaid | - | -397 | -478 | -298 | -876.1 | -893.8 | Upgrade
|
| Net Debt Issued (Repaid) | -121 | 167 | 643 | -298 | -112.6 | -893.8 | Upgrade
|
| Repurchase of Common Stock | -35 | -27 | -21 | - | -75.1 | - | Upgrade
|
| Common Dividends Paid | -76 | -76 | -76 | -76 | -76.6 | - | Upgrade
|
| Other Financing Activities | -129 | -120 | -80 | -39 | -27.1 | 53.8 | Upgrade
|
| Financing Cash Flow | -361 | -56 | 466 | -413 | -291.4 | -840 | Upgrade
|
| Foreign Exchange Rate Adjustments | 6 | 3 | 4 | - | - | - | Upgrade
|
| Net Cash Flow | -18 | -55 | 94 | 9 | -12.5 | -65.9 | Upgrade
|
| Free Cash Flow | 557 | 238 | 395 | 586 | 460 | 901.5 | Upgrade
|
| Free Cash Flow Growth | 121.91% | -39.75% | -32.59% | 27.39% | -48.97% | 179.10% | Upgrade
|
| Free Cash Flow Margin | 6.55% | 2.84% | 5.90% | 13.05% | 10.59% | 21.65% | Upgrade
|
| Free Cash Flow Per Share | 14.51 | 6.22 | 10.34 | 15.39 | 11.97 | 23.33 | Upgrade
|
| Cash Interest Paid | 128 | 131 | 84 | 40 | 27.1 | 39.9 | Upgrade
|
| Cash Income Tax Paid | 101 | 101 | 83 | 64 | 109.2 | 84 | Upgrade
|
| Levered Free Cash Flow | 94 | -218.25 | 0.13 | 359.68 | 315.84 | 785.58 | Upgrade
|
| Unlevered Free Cash Flow | 206.75 | -113 | 79.63 | 385.8 | 335.49 | 810.94 | Upgrade
|
| Change in Working Capital | -199 | -405 | -187 | -70 | -181.6 | 225.4 | Upgrade
|
Updated Feb 5, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.