BE Group AB (publ) (STO:BEGR)
Sweden
· Delayed Price · Currency is SEK 27.70
+0.70 (2.59%)
At close: Dec 5, 2025
BE Group 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 | -558 | -42 | -60 | 324 | 495 | 4 | Upgrade
|
| Depreciation & Amortization | 134 | 126 | 119 | 113 | 117 | 113 | Upgrade
|
| Other Amortization | 2 | 2 | 2 | 3 | 1 | 2 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | - | - | - | -1 | - | Upgrade
|
| Loss (Gain) on Equity Investments | -18 | -18 | -8 | -1 | -65 | -7 | Upgrade
|
| Provision & Write-off of Bad Debts | -3 | -3 | - | - | - | - | Upgrade
|
| Other Operating Activities | 373 | -61 | -70 | 82 | 20 | 30 | Upgrade
|
| Change in Accounts Receivable | 168 | 168 | 116 | -53 | -277 | 15 | Upgrade
|
| Change in Inventory | -50 | -50 | 373 | -86 | -525 | 135 | Upgrade
|
| Change in Other Net Operating Assets | 12 | -17 | 19 | -178 | 267 | 49 | Upgrade
|
| Operating Cash Flow | 60 | 105 | 491 | 204 | 32 | 341 | Upgrade
|
| Operating Cash Flow Growth | -70.30% | -78.61% | 140.69% | 537.50% | -90.62% | 70.50% | Upgrade
|
| Capital Expenditures | -23 | -36 | -101 | -53 | -25 | -21 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | - | - | 1 | - | Upgrade
|
| Cash Acquisitions | 8 | - | - | -9 | - | - | Upgrade
|
| Divestitures | - | - | - | 10 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -32 | -64 | -44 | -1 | -1 | - | Upgrade
|
| Investment in Securities | 12 | 16 | - | - | - | - | Upgrade
|
| Other Investing Activities | - | - | - | -3 | - | - | Upgrade
|
| Investing Cash Flow | -35 | -84 | -145 | -56 | -25 | -21 | Upgrade
|
| Long-Term Debt Issued | - | 11 | 13 | 100 | 68 | 309 | Upgrade
|
| Long-Term Debt Repaid | - | -97 | -179 | -99 | -189 | -627 | Upgrade
|
| Net Debt Issued (Repaid) | -90 | -86 | -166 | 1 | -121 | -318 | Upgrade
|
| Issuance of Common Stock | 135 | - | - | - | - | - | Upgrade
|
| Common Dividends Paid | - | - | -156 | -156 | - | - | Upgrade
|
| Financing Cash Flow | 45 | -86 | -322 | -155 | -121 | -318 | Upgrade
|
| Foreign Exchange Rate Adjustments | 2 | - | - | 3 | 2 | -4 | Upgrade
|
| Net Cash Flow | 72 | -65 | 24 | -4 | -112 | -2 | Upgrade
|
| Free Cash Flow | 37 | 69 | 390 | 151 | 7 | 320 | Upgrade
|
| Free Cash Flow Growth | -76.58% | -82.31% | 158.28% | 2057.14% | -97.81% | 82.86% | Upgrade
|
| Free Cash Flow Margin | 0.92% | 1.48% | 7.32% | 2.20% | 0.13% | 8.71% | Upgrade
|
| Free Cash Flow Per Share | 2.74 | 5.32 | 30.04 | 11.63 | 0.54 | 24.65 | Upgrade
|
| Cash Interest Paid | 32 | 39 | 33 | 23 | 14 | 18 | Upgrade
|
| Cash Income Tax Paid | - | 21 | 28 | 53 | 67 | 10 | Upgrade
|
| Levered Free Cash Flow | 69.63 | 16.13 | 369.5 | 18 | -99.25 | 362.25 | Upgrade
|
| Unlevered Free Cash Flow | 91.5 | 38.63 | 387 | 29.88 | -90.5 | 373.5 | Upgrade
|
| Change in Working Capital | 130 | 101 | 508 | -317 | -535 | 199 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.