Addtech AB (publ.) (STO:ADDT.B)
Sweden
· Delayed Price · Currency is SEK 303.60
-9.00 (-2.88%)
Mar 9, 2026, 5:29 PM CET
Addtech AB (publ.) Cash Flow Statement
Financials in millions SEK. Fiscal year is April - March.
Millions SEK. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 | 2020 - 2016 |
| Net Income | 2,074 | 1,892 | 1,632 | 1,495 | 1,074 | 706 | Upgrade
|
| Depreciation & Amortization | 946 | 910 | 798 | 688 | 562 | 500 | Upgrade
|
| Other Amortization | 25 | 25 | 21 | 17 | 14 | 12 | Upgrade
|
| Loss (Gain) From Sale of Assets | -12 | -12 | - | -2 | -2 | - | Upgrade
|
| Other Operating Activities | -93 | -42 | 52 | 40 | -37 | -50 | Upgrade
|
| Change in Accounts Receivable | 168 | 168 | 112 | -387 | -579 | 249 | Upgrade
|
| Change in Inventory | 66 | 66 | 432 | -537 | -460 | 58 | Upgrade
|
| Change in Other Net Operating Assets | -179 | -298 | -472 | 597 | 549 | 28 | Upgrade
|
| Operating Cash Flow | 2,995 | 2,709 | 2,575 | 1,911 | 1,121 | 1,503 | Upgrade
|
| Operating Cash Flow Growth | 18.43% | 5.20% | 34.75% | 70.47% | -25.42% | 34.56% | Upgrade
|
| Capital Expenditures | -146 | -171 | -151 | -118 | -95 | -71 | Upgrade
|
| Sale of Property, Plant & Equipment | 34 | 34 | 4 | 5 | 6 | 6 | Upgrade
|
| Cash Acquisitions | -878 | -1,602 | -1,303 | -1,204 | -1,151 | -1,198 | Upgrade
|
| Divestitures | - | - | - | - | 12 | -21 | Upgrade
|
| Sale (Purchase) of Intangibles | -62 | -62 | -38 | -77 | -31 | -20 | Upgrade
|
| Investment in Securities | 3 | 3 | 6 | 7 | 4 | 6 | Upgrade
|
| Investing Cash Flow | -1,049 | -1,798 | -1,482 | -1,387 | -1,255 | -1,298 | Upgrade
|
| Long-Term Debt Issued | - | 1,069 | 189 | 3,000 | 940 | 1,014 | Upgrade
|
| Long-Term Debt Repaid | - | -280 | -394 | -2,784 | -464 | -900 | Upgrade
|
| Net Debt Issued (Repaid) | 789 | 789 | -205 | 216 | 476 | 114 | Upgrade
|
| Issuance of Common Stock | 22 | 16 | 29 | 23 | 30 | 37 | Upgrade
|
| Repurchase of Common Stock | - | - | - | -31 | - | - | Upgrade
|
| Common Dividends Paid | -864 | -755 | -674 | -485 | -323 | -269 | Upgrade
|
| Other Financing Activities | -1,661 | -524 | -72 | -94 | -36 | -20 | Upgrade
|
| Financing Cash Flow | -1,714 | -474 | -922 | -371 | 147 | -138 | Upgrade
|
| Foreign Exchange Rate Adjustments | -90 | -67 | 21 | 16 | 4 | -10 | Upgrade
|
| Net Cash Flow | 142 | 370 | 192 | 169 | 17 | 57 | Upgrade
|
| Free Cash Flow | 2,849 | 2,538 | 2,424 | 1,793 | 1,026 | 1,432 | Upgrade
|
| Free Cash Flow Growth | 21.13% | 4.70% | 35.19% | 74.76% | -28.35% | 38.76% | Upgrade
|
| Free Cash Flow Margin | 12.61% | 11.64% | 12.11% | 9.58% | 7.31% | 12.63% | Upgrade
|
| Free Cash Flow Per Share | 10.51 | 9.39 | 8.99 | 6.65 | 3.79 | 5.30 | Upgrade
|
| Cash Interest Paid | 221 | 221 | 220 | 104 | 26 | 26 | Upgrade
|
| Cash Income Tax Paid | 793 | 702 | 522 | 474 | 416 | 320 | Upgrade
|
| Levered Free Cash Flow | 2,487 | 2,272 | 1,931 | 1,126 | 423.63 | 1,314 | Upgrade
|
| Unlevered Free Cash Flow | 2,619 | 2,437 | 2,091 | 1,205 | 453 | 1,342 | Upgrade
|
| Change in Working Capital | 55 | -64 | 72 | -327 | -490 | 335 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.