Nordic LEVEL Group AB (publ.) (FRA:9T2)
Germany
· Delayed Price · Currency is EUR 0.0396
-0.0002 (-0.50%)
At close: Dec 5, 2025
FRA:9T2 Cash Flow Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
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 | 2015 - 2019 |
| Net Income | -10.16 | -6.03 | -5.15 | -77.18 | -23.75 | -15.8 | Upgrade
|
| Depreciation & Amortization | 22.48 | 22.21 | 15.03 | 54.18 | 6.07 | 3.96 | Upgrade
|
| Other Operating Activities | -2.64 | -4.65 | 4.39 | 66.43 | 4.85 | -0.13 | Upgrade
|
| Change in Accounts Receivable | -13.99 | 1.05 | -13.21 | -40.05 | -11.66 | -9.06 | Upgrade
|
| Change in Inventory | -0.14 | -0.38 | -1.21 | -3.8 | -2.63 | 0.04 | Upgrade
|
| Change in Other Net Operating Assets | 29.4 | -7.01 | -21.71 | 23.23 | -27.43 | 17.73 | Upgrade
|
| Operating Cash Flow | 24.95 | 5.19 | -34.81 | -40.71 | -54.55 | -3.27 | Upgrade
|
| Capital Expenditures | -0.56 | -1.8 | -1.86 | -3.05 | -0.25 | -0.2 | Upgrade
|
| Sale of Property, Plant & Equipment | 2.41 | 0.69 | 0.98 | 0.56 | 0.58 | 0.36 | Upgrade
|
| Cash Acquisitions | -2 | -16.18 | -1.54 | -16.22 | 20.04 | - | Upgrade
|
| Divestitures | - | - | -5.67 | - | - | - | Upgrade
|
| Investing Cash Flow | -0.14 | -17.29 | -8.09 | -18.72 | 20.37 | 0.17 | Upgrade
|
| Short-Term Debt Issued | - | 11.7 | - | - | - | - | Upgrade
|
| Long-Term Debt Issued | - | 10 | 23.66 | 77.97 | 36.22 | 6.6 | Upgrade
|
| Total Debt Issued | 12.45 | 21.7 | 23.66 | 77.97 | 36.22 | 6.6 | Upgrade
|
| Long-Term Debt Repaid | - | -37.81 | -37.87 | -28.52 | -34.11 | -8.75 | Upgrade
|
| Total Debt Repaid | -50.06 | -37.81 | -37.87 | -28.52 | -34.11 | -8.75 | Upgrade
|
| Net Debt Issued (Repaid) | -37.61 | -16.11 | -14.21 | 49.45 | 2.11 | -2.15 | Upgrade
|
| Issuance of Common Stock | 0.13 | 0.13 | 63.18 | - | 58.91 | - | Upgrade
|
| Other Financing Activities | -0 | - | - | 7.39 | 0.26 | - | Upgrade
|
| Financing Cash Flow | -37.48 | -15.98 | 48.97 | 56.83 | 61.28 | -2.15 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | -0 | -0 | - | - | - | - | Upgrade
|
| Net Cash Flow | -12.68 | -28.08 | 6.07 | -2.59 | 27.09 | -5.25 | Upgrade
|
| Free Cash Flow | 24.39 | 3.39 | -36.67 | -43.76 | -54.8 | -3.47 | Upgrade
|
| Free Cash Flow Margin | 6.45% | 0.91% | -10.13% | -15.46% | -24.09% | -3.46% | Upgrade
|
| Free Cash Flow Per Share | 0.13 | 0.02 | -0.23 | -0.52 | -1.19 | -0.22 | Upgrade
|
| Cash Interest Paid | 5.68 | 5.28 | 3.97 | 4.24 | 2.53 | 1.81 | Upgrade
|
| Cash Income Tax Paid | 2.8 | 2.01 | 2.86 | -0.42 | 0.45 | - | Upgrade
|
| Levered Free Cash Flow | 14.53 | -40.42 | -14.62 | 63.12 | 3.71 | -4.99 | Upgrade
|
| Unlevered Free Cash Flow | 18.8 | -36.41 | -9.91 | 65.04 | 5.03 | -4.01 | Upgrade
|
| Change in Working Capital | 15.26 | -6.33 | -36.14 | -20.61 | -41.72 | 8.7 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.