Sarsys AB (NGM:SARS)
Sweden
· Delayed Price · Currency is SEK 0.700
+0.090 (14.75%)
At close: Mar 6, 2026
Sarsys AB Cash Flow Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. 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 | -9.84 | -15.49 | -5.55 | -9.73 | -12.62 | Upgrade
|
| Depreciation & Amortization | 7.96 | 2.45 | 2.48 | 2.49 | 2.8 | Upgrade
|
| Other Amortization | - | 1.77 | 2.04 | 2.28 | 2.18 | Upgrade
|
| Other Operating Activities | -5.78 | 1.28 | 0.04 | -0.27 | -2.13 | Upgrade
|
| Change in Accounts Receivable | - | -1.52 | -2.19 | 0.2 | 12.43 | Upgrade
|
| Change in Inventory | - | -3.14 | 3.19 | -2.24 | 0.78 | Upgrade
|
| Change in Other Net Operating Assets | - | 13.03 | 8.39 | 3.81 | -4.27 | Upgrade
|
| Operating Cash Flow | -7.66 | -1.63 | 8.41 | -3.46 | -0.83 | Upgrade
|
| Capital Expenditures | - | -0.39 | -0.2 | - | -0.29 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | 0.18 | 0.44 | - | Upgrade
|
| Sale (Purchase) of Intangibles | - | -0.72 | -0.8 | -1.32 | -1.49 | Upgrade
|
| Investment in Securities | - | - | - | -0.03 | -0.12 | Upgrade
|
| Other Investing Activities | 0.03 | - | - | - | - | Upgrade
|
| Investing Cash Flow | 0.03 | -1.11 | -0.81 | -0.91 | -1.89 | Upgrade
|
| Long-Term Debt Issued | - | 5.49 | - | 4.39 | - | Upgrade
|
| Long-Term Debt Repaid | - | -5.16 | -6.8 | - | -5.07 | Upgrade
|
| Net Debt Issued (Repaid) | - | 0.33 | -6.8 | 4.39 | -5.07 | Upgrade
|
| Issuance of Common Stock | - | 4.03 | - | - | - | Upgrade
|
| Other Financing Activities | 9.02 | - | - | - | - | Upgrade
|
| Financing Cash Flow | 9.02 | 4.36 | -6.8 | 4.39 | -5.07 | Upgrade
|
| Net Cash Flow | 1.38 | 1.62 | 0.79 | 0.02 | -7.8 | Upgrade
|
| Free Cash Flow | -7.66 | -2.02 | 8.21 | -3.46 | -1.12 | Upgrade
|
| Free Cash Flow Margin | -18.09% | -4.83% | 18.58% | -9.46% | -3.23% | Upgrade
|
| Free Cash Flow Per Share | -0.22 | -0.14 | 0.68 | -0.29 | -0.09 | Upgrade
|
| Cash Interest Paid | - | 1.32 | 1.43 | 1.1 | 0.93 | Upgrade
|
| Levered Free Cash Flow | 14.94 | -9.1 | 9.41 | -0.87 | 2.67 | Upgrade
|
| Unlevered Free Cash Flow | 15.95 | -8.28 | 10.32 | -0.18 | 3.25 | Upgrade
|
| Change in Working Capital | - | 8.37 | 9.39 | 1.77 | 8.94 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.