Ambea AB (publ) (STO:AMBEA)
Sweden
· Delayed Price · Currency is SEK 107.70
0.00 (0.00%)
May 13, 2025, 5:29 PM CET
Ambea AB 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 | Mar '25 Mar 31, 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 | 625 | 620 | 455 | 366 | 237 | 359 | Upgrade
|
| Depreciation & Amortization | 1,373 | 1,367 | 1,297 | 1,167 | 1,009 | 896 | Upgrade
|
| Loss (Gain) From Sale of Assets | -17 | -20 | -4 | -49 | -10 | - | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | 34 | 43 | - | Upgrade
|
| Other Operating Activities | 3 | -8 | 48 | -74 | 80 | 34 | Upgrade
|
| Change in Accounts Receivable | 63 | 30 | -152 | 15 | -132 | -70 | Upgrade
|
| Change in Other Net Operating Assets | -104 | 77 | 70 | -19 | -19 | 173 | Upgrade
|
| Operating Cash Flow | 1,943 | 2,066 | 1,714 | 1,440 | 1,208 | 1,392 | Upgrade
|
| Operating Cash Flow Growth | 3.52% | 20.54% | 19.03% | 19.20% | -13.22% | 41.75% | Upgrade
|
| Capital Expenditures | -128 | -105 | -80 | -97 | -90 | -112 | Upgrade
|
| Sale of Property, Plant & Equipment | 7 | 17 | 7 | 116 | 31 | 3 | Upgrade
|
| Cash Acquisitions | -254 | -253 | -10 | -225 | -189 | -105 | Upgrade
|
| Sale (Purchase) of Intangibles | -8 | -12 | -10 | -8 | -10 | -12 | Upgrade
|
| Investment in Securities | -5 | -5 | - | - | - | - | Upgrade
|
| Investing Cash Flow | -388 | -358 | -93 | -214 | -258 | -226 | Upgrade
|
| Long-Term Debt Issued | - | 3,487 | 4,070 | 4,585 | 5,731 | 6,037 | Upgrade
|
| Long-Term Debt Repaid | - | -4,299 | -4,827 | -5,319 | -6,502 | -6,813 | Upgrade
|
| Net Debt Issued (Repaid) | -570 | -812 | -757 | -734 | -771 | -776 | Upgrade
|
| Issuance of Common Stock | 23 | 23 | - | - | - | - | Upgrade
|
| Repurchase of Common Stock | -534 | -431 | -47 | -179 | - | - | Upgrade
|
| Common Dividends Paid | -130 | -130 | -112 | -109 | -109 | - | Upgrade
|
| Other Financing Activities | -348 | -337 | -964 | -15 | -2 | -402 | Upgrade
|
| Financing Cash Flow | -1,559 | -1,687 | -1,880 | -1,037 | -882 | -1,178 | Upgrade
|
| Foreign Exchange Rate Adjustments | 1 | 1 | 6 | -16 | -8 | -14 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | - | - | 1 | -1 | Upgrade
|
| Net Cash Flow | -3 | 22 | -253 | 173 | 61 | -27 | Upgrade
|
| Free Cash Flow | 1,815 | 1,961 | 1,634 | 1,343 | 1,118 | 1,280 | Upgrade
|
| Free Cash Flow Growth | 0.83% | 20.01% | 21.67% | 20.13% | -12.66% | 47.64% | Upgrade
|
| Free Cash Flow Margin | 12.54% | 13.69% | 12.04% | 10.63% | 9.74% | 11.55% | Upgrade
|
| Free Cash Flow Per Share | 21.40 | 22.77 | 18.20 | 14.27 | 11.82 | 13.54 | Upgrade
|
| Cash Interest Paid | 467 | 467 | 415 | 362 | 297 | 253 | Upgrade
|
| Cash Income Tax Paid | 138 | 138 | 103 | 123 | 125 | 83 | Upgrade
|
| Levered Free Cash Flow | 1,760 | 1,961 | 1,468 | 1,378 | 1,225 | 1,213 | Upgrade
|
| Unlevered Free Cash Flow | 2,034 | 2,236 | 1,711 | 1,578 | 1,391 | 1,352 | Upgrade
|
| Change in Net Working Capital | -16 | -210 | 102 | 8 | -41 | -119 | Upgrade
|
Updated Feb 12, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.