Sedana Medical AB (publ) (STO:SEDANA)
Sweden
· Delayed Price · Currency is SEK 17.48
+0.86 (5.17%)
Aug 14, 2025, 5:29 PM CET
Sedana Medical 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 | 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 | -50.85 | -10.67 | -59.61 | -73.51 | -57.97 | -27.14 | Upgrade
|
| Depreciation & Amortization | 5.73 | 5.74 | 7.49 | 7.64 | 8.38 | 6.69 | Upgrade
|
| Other Amortization | 15.86 | 15.86 | 15.44 | 14.94 | 3.37 | 0.37 | Upgrade
|
| Asset Writedown & Restructuring Costs | 1.57 | 1.57 | 1.98 | 1.32 | 1.58 | 7.42 | Upgrade
|
| Other Operating Activities | 22.15 | -29.25 | 17.56 | -30.5 | -8.17 | 4.39 | Upgrade
|
| Change in Accounts Receivable | -4.52 | 2.2 | -6.25 | 7.49 | -2.17 | -15.29 | Upgrade
|
| Change in Inventory | 0.74 | 2.62 | -6.74 | -27.5 | -2.3 | -1.16 | Upgrade
|
| Change in Other Net Operating Assets | -19.16 | 0.17 | -7.94 | -15.32 | 16.05 | 16.88 | Upgrade
|
| Operating Cash Flow | -28.48 | -11.77 | -38.06 | -115.43 | -41.22 | -7.85 | Upgrade
|
| Capital Expenditures | -3.08 | -2.22 | -0.52 | -0.74 | -5.19 | -12.44 | Upgrade
|
| Cash Acquisitions | -25.63 | -24.98 | - | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -99.2 | -172.79 | -168.37 | -137.05 | -105.06 | -72.18 | Upgrade
|
| Investment in Securities | - | 155.31 | -153.07 | - | - | - | Upgrade
|
| Investing Cash Flow | -127.91 | -44.67 | -321.96 | -137.78 | -110.26 | -84.62 | Upgrade
|
| Long-Term Debt Repaid | - | -3.57 | -4.86 | -4.51 | -3.58 | -2.46 | Upgrade
|
| Net Debt Issued (Repaid) | -3.91 | -3.57 | -4.86 | -4.51 | -3.58 | -2.46 | Upgrade
|
| Issuance of Common Stock | - | - | - | - | 614.9 | 7.86 | Upgrade
|
| Other Financing Activities | - | - | - | 3 | -6.25 | 0.39 | Upgrade
|
| Financing Cash Flow | -3.91 | -3.57 | -4.86 | -1.51 | 605.07 | 5.79 | Upgrade
|
| Foreign Exchange Rate Adjustments | -13.98 | 22.79 | -11.69 | 26.28 | 6.42 | -1.71 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | 0.76 | - | - | 0 | - | - | Upgrade
|
| Net Cash Flow | -173.52 | -37.22 | -376.56 | -228.44 | 460.01 | -88.39 | Upgrade
|
| Free Cash Flow | -31.57 | -13.99 | -38.58 | -116.17 | -46.41 | -20.29 | Upgrade
|
| Free Cash Flow Margin | -16.10% | -7.82% | -25.07% | -94.55% | -29.16% | -14.31% | Upgrade
|
| Free Cash Flow Per Share | -0.32 | -0.14 | -0.39 | -1.17 | -0.50 | -0.22 | Upgrade
|
| Cash Interest Paid | 0.16 | 0.18 | 0.22 | 0.26 | 0.24 | 0.19 | Upgrade
|
| Cash Income Tax Paid | 1.58 | 0.72 | 0.56 | 0.58 | 0.32 | 0.87 | Upgrade
|
| Levered Free Cash Flow | -128.08 | -183.11 | -203.77 | -214.99 | -126.18 | -91.23 | Upgrade
|
| Unlevered Free Cash Flow | -127.97 | -183 | -203.64 | -214.83 | -126.03 | -91.12 | Upgrade
|
| Change in Working Capital | -22.95 | 4.99 | -20.93 | -35.33 | 11.59 | 0.43 | Upgrade
|
Updated Feb 13, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.