ES Energy Save Holding AB (publ) (STO:ESGR.B)
Sweden
· Delayed Price · Currency is SEK 21.10
-0.90 (-4.09%)
At close: Apr 28, 2026
ES Energy Save Holding 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 2024 | FY 2023 | FY 2023 | 2022 - 2019 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Apr '24 Apr 30, 2024 | Dec '23 Dec 31, 2023 | Apr '23 Apr 30, 2023 | 2022 - 2019 |
| Net Income | -22.79 | -16.79 | -25.43 | -35.89 | 32.87 | Upgrade
|
| Depreciation & Amortization | 1.26 | 1.59 | 0.77 | 5.61 | 0.32 | Upgrade
|
| Other Amortization | 6.56 | 4.77 | 5.01 | - | 4.46 | Upgrade
|
| Other Operating Activities | - | -7.91 | -16.91 | -22.71 | -0.44 | Upgrade
|
| Change in Accounts Receivable | -16.06 | 51.74 | -27.86 | 10.52 | -4.39 | Upgrade
|
| Change in Inventory | 14.54 | 18.17 | -7.89 | -22.56 | -66.23 | Upgrade
|
| Change in Accounts Payable | 4.13 | -34.72 | 9.31 | -14.23 | 13.31 | Upgrade
|
| Change in Other Net Operating Assets | -2.85 | 6.47 | 6.18 | 23.75 | 4.27 | Upgrade
|
| Operating Cash Flow | -15.21 | 23.32 | -56.82 | -55.51 | -15.84 | Upgrade
|
| Capital Expenditures | -0.26 | -2.04 | -1.4 | -9.74 | -7.39 | Upgrade
|
| Sale (Purchase) of Intangibles | -13.58 | -18.86 | -11.9 | 0.35 | -0.1 | Upgrade
|
| Investment in Securities | -3.5 | - | 78.93 | 1.96 | -97.6 | Upgrade
|
| Other Investing Activities | - | - | - | 0 | -0 | Upgrade
|
| Investing Cash Flow | -28.26 | -20.9 | 67.16 | -5.13 | -106.87 | Upgrade
|
| Short-Term Debt Issued | - | - | 4.76 | - | - | Upgrade
|
| Long-Term Debt Issued | 25 | - | 13 | - | 5.34 | Upgrade
|
| Total Debt Issued | 25 | 8.26 | 17.76 | 37 | 5.34 | Upgrade
|
| Short-Term Debt Repaid | -12.6 | - | - | - | -4.09 | Upgrade
|
| Long-Term Debt Repaid | - | - | -6.35 | - | -15.42 | Upgrade
|
| Total Debt Repaid | -12.6 | -7.68 | -6.35 | -9.3 | -19.5 | Upgrade
|
| Net Debt Issued (Repaid) | 12.4 | 0.58 | 11.41 | 27.7 | -14.16 | Upgrade
|
| Issuance of Common Stock | - | - | 1.65 | 2.47 | 144.68 | Upgrade
|
| Other Financing Activities | - | - | - | 0 | - | Upgrade
|
| Financing Cash Flow | 12.4 | 0.58 | 13.05 | 30.17 | 130.51 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | 0 | 0 | - | -0 | -0 | Upgrade
|
| Net Cash Flow | -31.07 | 3 | 23.39 | -30.48 | 7.8 | Upgrade
|
| Free Cash Flow | -15.47 | 21.27 | -58.22 | -65.25 | -23.23 | Upgrade
|
| Free Cash Flow Margin | -7.81% | 8.43% | -31.98% | -50.79% | -7.67% | Upgrade
|
| Free Cash Flow Per Share | -2.35 | 3.23 | -8.84 | -9.91 | -3.55 | Upgrade
|
| Cash Interest Paid | 1.12 | 1.37 | 1.64 | 1.43 | 1.02 | Upgrade
|
| Cash Income Tax Paid | 0.43 | 9.02 | 1.18 | 3.61 | 9.16 | Upgrade
|
| Levered Free Cash Flow | -17.33 | -12.04 | -54.61 | - | -25.85 | Upgrade
|
| Unlevered Free Cash Flow | -16.63 | -11.19 | -53.58 | - | -25.21 | Upgrade
|
| Change in Working Capital | -0.24 | 41.65 | -20.26 | -2.52 | -53.04 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.