Arise AB (publ) (STO:ARISE)
Sweden
· Delayed Price · Currency is SEK 43.80
-0.05 (-0.11%)
At close: Dec 5, 2025
Arise 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 | 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 | 16 | 181 | 206 | 772 | 57 | -108 | Upgrade
|
| Depreciation & Amortization | 89 | 80 | 63 | 62 | 61 | 70 | Upgrade
|
| Asset Writedown | 2 | 2 | 1 | - | 2 | - | Upgrade
|
| Change in Accounts Receivable | -32 | -32 | -97 | -104 | -91 | 56 | Upgrade
|
| Change in Inventory | - | - | - | 1 | - | 8 | Upgrade
|
| Change in Other Net Operating Assets | 355 | 42 | 7 | 62 | 23 | -26 | Upgrade
|
| Other Operating Activities | 92 | 6 | 42 | 133 | 91 | 65 | Upgrade
|
| Operating Cash Flow | 522 | 279 | 222 | 926 | 143 | 65 | Upgrade
|
| Operating Cash Flow Growth | 43.41% | 25.68% | -76.03% | 547.55% | 120.00% | -80.12% | Upgrade
|
| Capital Expenditures | -199 | -225 | -354 | -176 | -124 | -34 | Upgrade
|
| Cash Acquisitions | -25 | - | -137 | - | - | - | Upgrade
|
| Investment in Securities | -30 | -3 | -47 | -130 | - | - | Upgrade
|
| Other Investing Activities | -1 | - | -1 | 1 | - | - | Upgrade
|
| Investing Cash Flow | -255 | -228 | -539 | -305 | -124 | -34 | Upgrade
|
| Long-Term Debt Issued | - | 61 | 207 | 523 | - | 416 | Upgrade
|
| Long-Term Debt Repaid | - | -63 | -65 | -24 | -24 | -657 | Upgrade
|
| Net Debt Issued (Repaid) | -640 | -2 | 142 | 499 | -24 | -241 | Upgrade
|
| Issuance of Common Stock | - | - | - | 3 | - | - | Upgrade
|
| Repurchase of Common Stock | -23 | -110 | -24 | - | - | - | Upgrade
|
| Common Dividends Paid | -51 | -51 | -44 | - | - | - | Upgrade
|
| Other Financing Activities | -93 | -75 | -63 | -41 | -12 | -67 | Upgrade
|
| Financing Cash Flow | -807 | -238 | 11 | 461 | -36 | -308 | Upgrade
|
| Foreign Exchange Rate Adjustments | 8 | 31 | 3 | 68 | 2 | -2 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | 1 | 1 | - | - | - | - | Upgrade
|
| Net Cash Flow | -531 | -155 | -303 | 1,150 | -15 | -279 | Upgrade
|
| Free Cash Flow | 323 | 54 | -132 | 750 | 19 | 31 | Upgrade
|
| Free Cash Flow Growth | 135.77% | - | - | 3847.37% | -38.71% | -88.12% | Upgrade
|
| Free Cash Flow Margin | 65.92% | 11.49% | -26.24% | 64.43% | 5.57% | 23.85% | Upgrade
|
| Free Cash Flow Per Share | 7.79 | 1.27 | -2.99 | 18.07 | 0.50 | 0.89 | Upgrade
|
| Cash Interest Paid | 73 | 76 | 62 | 33 | 12 | 79 | Upgrade
|
| Cash Income Tax Paid | 3 | 3 | 4 | 4 | 1 | - | Upgrade
|
| Levered Free Cash Flow | 283.38 | -69.63 | -434.63 | 282 | 68.25 | -28.5 | Upgrade
|
| Unlevered Free Cash Flow | 309.63 | -24 | -395.25 | 300.13 | 77 | 20.25 | Upgrade
|
| Change in Working Capital | 323 | 10 | -90 | -41 | -68 | 38 | Upgrade
|
Source: S&P Capital IQ. Utility template. Financial Sources.