Sherritt International Corporation (FRA:HRT)
Germany
· Delayed Price · Currency is EUR 0.0846
0.00 (0.00%)
At close: Dec 4, 2025
Sherritt International Cash Flow Statement
Financials in millions CAD. Fiscal year is January - December.
Millions CAD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 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 | 2019 - 2015 |
| Net Income | -72.8 | -72.8 | -64.6 | 63.5 | -18.4 | 22.2 | Upgrade
|
| Depreciation & Amortization | 22.3 | 22.6 | 14.6 | 27.6 | 35.3 | 141.1 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | - | - | 30.2 | Upgrade
|
| Loss (Gain) on Equity Investments | 61.1 | 30.6 | 10.1 | -40.2 | -50.6 | 31.1 | Upgrade
|
| Stock-Based Compensation | -0.1 | -2.7 | -26.4 | 11.7 | 12.2 | 8.2 | Upgrade
|
| Provision & Write-off of Bad Debts | - | - | - | 49.4 | 0.8 | 3 | Upgrade
|
| Other Operating Activities | -14.8 | -5 | 188.1 | -11.1 | -5.4 | -186 | Upgrade
|
| Change in Accounts Receivable | 58.8 | 9.7 | -45.2 | -11 | - | 12 | Upgrade
|
| Change in Inventory | -8.5 | 1.2 | -10.5 | -7.2 | - | 6.6 | Upgrade
|
| Change in Accounts Payable | -43.1 | -4.9 | -37 | 7.4 | - | -15.7 | Upgrade
|
| Change in Unearned Revenue | -14.9 | -3.3 | 1.9 | 1.1 | - | 2.7 | Upgrade
|
| Change in Other Net Operating Assets | -0.4 | -1.3 | -2.8 | -0.9 | 24.7 | -1 | Upgrade
|
| Operating Cash Flow | -12.6 | -26.1 | 27.3 | 88.7 | -4.4 | 40.7 | Upgrade
|
| Operating Cash Flow Growth | - | - | -69.22% | - | - | - | Upgrade
|
| Capital Expenditures | -10.4 | -6.6 | -20.1 | -27.7 | -9.9 | -11 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | - | 1.3 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | - | -0.2 | -1.2 | -0.8 | -0.8 | -1.1 | Upgrade
|
| Other Investing Activities | 14 | 42.9 | 2.9 | 3.8 | 0.8 | 0.7 | Upgrade
|
| Investing Cash Flow | 3.6 | 36.1 | -18.4 | -23.4 | -9.9 | -11.4 | Upgrade
|
| Long-Term Debt Issued | - | 11 | 13 | 37 | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -3.9 | -24.6 | -128.1 | -6.1 | -1.8 | Upgrade
|
| Net Debt Issued (Repaid) | -7.1 | 7.1 | -11.6 | -91.1 | -6.1 | -1.8 | Upgrade
|
| Other Financing Activities | -15.9 | - | -0.1 | -2.2 | -0.8 | -24.6 | Upgrade
|
| Financing Cash Flow | -23 | 7.1 | -11.7 | -93.3 | -6.9 | -26.4 | Upgrade
|
| Foreign Exchange Rate Adjustments | 3.6 | 9.5 | -2 | 6.3 | -0.6 | -1.6 | Upgrade
|
| Net Cash Flow | -28.4 | 26.6 | -4.8 | -21.7 | -21.8 | 1.3 | Upgrade
|
| Free Cash Flow | -23 | -32.7 | 7.2 | 61 | -14.3 | 29.7 | Upgrade
|
| Free Cash Flow Growth | - | - | -88.20% | - | - | - | Upgrade
|
| Free Cash Flow Margin | -13.73% | -20.59% | 3.22% | 34.12% | -12.98% | 24.79% | Upgrade
|
| Free Cash Flow Per Share | -0.05 | -0.08 | 0.02 | 0.15 | -0.04 | 0.07 | Upgrade
|
| Cash Interest Paid | 24.6 | 25.9 | 28.3 | 32 | 32.7 | 7.3 | Upgrade
|
| Cash Income Tax Paid | 2.7 | 3.8 | 1.1 | 0.6 | 2.1 | 1.6 | Upgrade
|
| Levered Free Cash Flow | -4.19 | 11.46 | -136.49 | -17.26 | -5.48 | -20.63 | Upgrade
|
| Unlevered Free Cash Flow | 17.25 | 35.15 | -114.3 | 9.93 | 22.28 | 14.75 | Upgrade
|
| Change in Working Capital | -8.1 | 1.4 | -93.6 | -10.6 | 24.7 | 4.6 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.