Síminn hf. (ICE:SIMINN)
Iceland
· Delayed Price · Currency is ISK 13.90
+0.10 (0.72%)
At close: Mar 5, 2026
Síminn Cash Flow Statement
Financials in millions ISK. Fiscal year is January - December.
Millions ISK. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2016 |
| Net Income | 1,591 | 1,381 | 1,346 | 38,267 | 5,213 | Upgrade
|
| Depreciation & Amortization | 3,823 | 3,638 | 3,498 | 2,755 | 2,797 | Upgrade
|
| Other Amortization | - | 634 | 573 | 449 | 445 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | -2 | -18 | -57 | -1 | Upgrade
|
| Other Operating Activities | 245 | 394 | 22 | -36,216 | -3,595 | Upgrade
|
| Change in Accounts Receivable | -619 | - | - | 1,464 | -1,489 | Upgrade
|
| Change in Inventory | -158 | -312 | -80 | -258 | - | Upgrade
|
| Change in Accounts Payable | 149 | - | - | 836 | 260 | Upgrade
|
| Change in Other Net Operating Assets | - | 68 | -488 | - | 130 | Upgrade
|
| Operating Cash Flow | 5,031 | 5,801 | 4,853 | 7,240 | 3,760 | Upgrade
|
| Operating Cash Flow Growth | -13.27% | 19.53% | -32.97% | 92.55% | -32.56% | Upgrade
|
| Capital Expenditures | - | -1,146 | -886 | -953 | -556 | Upgrade
|
| Sale of Property, Plant & Equipment | - | 22 | 42 | 27 | 7,694 | Upgrade
|
| Cash Acquisitions | - | -5,352 | - | - | - | Upgrade
|
| Divestitures | - | - | - | 31,789 | 3,193 | Upgrade
|
| Sale (Purchase) of Intangibles | - | -2,549 | -2,827 | -3,426 | -1,952 | Upgrade
|
| Investment in Securities | -2,860 | - | 15,685 | - | - | Upgrade
|
| Other Investing Activities | - | - | - | - | -454 | Upgrade
|
| Investing Cash Flow | -4,208 | -9,622 | 10,742 | 26,861 | 19,031 | Upgrade
|
| Short-Term Debt Issued | - | - | 352 | 412 | 1,018 | Upgrade
|
| Long-Term Debt Issued | - | 6,000 | 1,500 | - | 6,000 | Upgrade
|
| Total Debt Issued | - | 6,000 | 1,852 | 412 | 7,018 | Upgrade
|
| Short-Term Debt Repaid | - | -404 | - | - | - | Upgrade
|
| Long-Term Debt Repaid | -369 | -822 | -265 | -216 | -15,603 | Upgrade
|
| Total Debt Repaid | -369 | -1,226 | -265 | -216 | -15,603 | Upgrade
|
| Net Debt Issued (Repaid) | -369 | 4,774 | 1,587 | 196 | -8,585 | Upgrade
|
| Repurchase of Common Stock | -2,140 | -1,424 | -18,556 | -33,585 | -10,933 | Upgrade
|
| Common Dividends Paid | -498 | -499 | -499 | -500 | -500 | Upgrade
|
| Other Financing Activities | 2,339 | - | - | - | - | Upgrade
|
| Financing Cash Flow | -668 | 2,851 | -17,468 | -33,889 | -20,018 | Upgrade
|
| Foreign Exchange Rate Adjustments | -10 | -5 | -38 | - | 1 | Upgrade
|
| Net Cash Flow | 145 | -975 | -1,911 | 212 | 2,774 | Upgrade
|
| Free Cash Flow | 5,031 | 4,655 | 3,967 | 6,287 | 3,204 | Upgrade
|
| Free Cash Flow Growth | 8.08% | 17.34% | -36.90% | 96.22% | -18.62% | Upgrade
|
| Free Cash Flow Margin | 17.97% | 17.12% | 15.83% | 26.26% | 13.33% | Upgrade
|
| Free Cash Flow Per Share | 2.07 | 1.83 | 1.29 | 0.94 | 0.43 | Upgrade
|
| Cash Interest Paid | 1,959 | 1,612 | 947 | 637 | 454 | Upgrade
|
| Cash Income Tax Paid | 255 | 289 | 570 | 882 | 565 | Upgrade
|
| Levered Free Cash Flow | 3,961 | 355.25 | -1,336 | 14,447 | -10,188 | Upgrade
|
| Unlevered Free Cash Flow | 5,275 | 1,356 | -745.63 | 14,745 | -9,978 | Upgrade
|
| Change in Working Capital | -628 | -244 | -568 | 2,042 | -1,099 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.