Ferronordic AB (publ) (STO:FNM)
Sweden
· Delayed Price · Currency is SEK 48.00
+2.00 (4.35%)
Mar 10, 2026, 12:05 PM CET
Ferronordic 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 | -199 | -89 | -107 | 440 | 339 | Upgrade
|
| Depreciation & Amortization | 402 | 362 | 109 | 76 | 56 | Upgrade
|
| Other Amortization | - | - | - | - | 1 | Upgrade
|
| Loss (Gain) From Sale of Assets | 2 | - | - | -4 | - | Upgrade
|
| Provision & Write-off of Bad Debts | 6 | 9 | -1 | 52 | 10 | Upgrade
|
| Other Operating Activities | 187 | -75 | -44 | -323 | -665 | Upgrade
|
| Change in Accounts Receivable | 42 | 41 | -50 | 341 | 19 | Upgrade
|
| Change in Inventory | 216 | 271 | -335 | 594 | -381 | Upgrade
|
| Change in Accounts Payable | 57 | -165 | 409 | -1,470 | 336 | Upgrade
|
| Change in Unearned Revenue | -7 | -5 | -16 | -10 | 4 | Upgrade
|
| Change in Other Net Operating Assets | -5 | -9 | 8 | -187 | -3 | Upgrade
|
| Operating Cash Flow | 701 | 340 | -27 | 215 | 457 | Upgrade
|
| Operating Cash Flow Growth | 106.18% | - | - | -52.95% | -34.05% | Upgrade
|
| Capital Expenditures | -75 | -65 | -149 | -351 | -247 | Upgrade
|
| Sale of Property, Plant & Equipment | 44 | 89 | - | 5 | 8 | Upgrade
|
| Cash Acquisitions | - | - | -1,093 | - | -153 | Upgrade
|
| Divestitures | - | - | - | 849 | - | Upgrade
|
| Sale (Purchase) of Intangibles | - | - | - | -1 | -1 | Upgrade
|
| Other Investing Activities | 15 | 9 | 27 | 19 | 23 | Upgrade
|
| Investing Cash Flow | -16 | 33 | -1,215 | 521 | -370 | Upgrade
|
| Long-Term Debt Issued | 500 | 127 | 467 | 403 | 371 | Upgrade
|
| Long-Term Debt Repaid | -1,351 | -594 | -379 | -235 | -199 | Upgrade
|
| Net Debt Issued (Repaid) | -851 | -467 | 88 | 168 | 172 | Upgrade
|
| Common Dividends Paid | - | - | -109 | - | -109 | Upgrade
|
| Dividends Paid | - | - | -109 | - | -109 | Upgrade
|
| Other Financing Activities | - | 5 | - | - | 1 | Upgrade
|
| Financing Cash Flow | -851 | -462 | -21 | 168 | 64 | Upgrade
|
| Foreign Exchange Rate Adjustments | -44 | 25 | 1 | 17 | 13 | Upgrade
|
| Net Cash Flow | -210 | -64 | -1,262 | 921 | 164 | Upgrade
|
| Free Cash Flow | 626 | 275 | -176 | -136 | 210 | Upgrade
|
| Free Cash Flow Growth | 127.64% | - | - | - | -66.83% | Upgrade
|
| Free Cash Flow Margin | 13.71% | 5.83% | -6.15% | -6.89% | 13.90% | Upgrade
|
| Free Cash Flow Per Share | 43.08 | 18.92 | -12.11 | -9.36 | 14.45 | Upgrade
|
| Cash Interest Paid | 86 | 129 | 29 | 85 | 55 | Upgrade
|
| Cash Income Tax Paid | 1 | 63 | 6 | 127 | 170 | Upgrade
|
| Levered Free Cash Flow | 702.63 | 215.13 | -990.5 | -418.75 | -194.13 | Upgrade
|
| Unlevered Free Cash Flow | 780.75 | 305.13 | -960.5 | -410 | -185.38 | Upgrade
|
| Change in Working Capital | 303 | 133 | 16 | -732 | -25 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.