NOTE AB (publ) (STO:NOTE)
Sweden
· Delayed Price · Currency is SEK 172.30
-5.00 (-2.82%)
Apr 28, 2026, 5:29 PM CET
NOTE AB Cash Flow Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | 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 | 268 | 281 | 248.03 | 319.96 | 254.24 | 194.06 | Upgrade
|
| Depreciation & Amortization | 129 | 123 | 117.52 | 108.17 | 79.95 | 63.34 | Upgrade
|
| Other Amortization | - | - | 4.07 | 3.67 | 3.29 | 3.04 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | 12.31 | 16.12 | 20.22 | -3.15 | Upgrade
|
| Other Operating Activities | -2 | -12 | -0.1 | -43.9 | 1.3 | 29.73 | Upgrade
|
| Change in Accounts Receivable | - | - | 18.59 | 14.8 | -152.24 | -259.88 | Upgrade
|
| Change in Inventory | - | - | 268.12 | 16.64 | -317.8 | -422.21 | Upgrade
|
| Change in Other Net Operating Assets | -17 | 115 | -66.95 | -93.6 | 160.81 | 361.94 | Upgrade
|
| Operating Cash Flow | 378 | 507 | 601.59 | 341.84 | 49.79 | -33.13 | Upgrade
|
| Operating Cash Flow Growth | -45.58% | -15.72% | 75.98% | 586.58% | - | - | Upgrade
|
| Capital Expenditures | - | - | -89.26 | -91.73 | -46.41 | -27.49 | Upgrade
|
| Cash Acquisitions | - | - | -31.17 | -148.68 | -33.84 | -80.14 | Upgrade
|
| Sale (Purchase) of Intangibles | - | - | -17.14 | -3.24 | -0.71 | -1.15 | Upgrade
|
| Other Investing Activities | -1,278 | -475 | - | - | - | - | Upgrade
|
| Investing Cash Flow | -1,278 | -475 | -137.56 | -243.64 | -80.96 | -108.79 | Upgrade
|
| Long-Term Debt Issued | - | - | - | 60.67 | 63.42 | 220.21 | Upgrade
|
| Long-Term Debt Repaid | - | - | -174.41 | -72.51 | -60.59 | -58.1 | Upgrade
|
| Net Debt Issued (Repaid) | - | - | -174.41 | -11.84 | 2.84 | 162.11 | Upgrade
|
| Issuance of Common Stock | - | - | 5.08 | - | 11.66 | 6.12 | Upgrade
|
| Repurchase of Common Stock | - | - | -66.38 | - | - | - | Upgrade
|
| Other Financing Activities | 699 | -128 | - | - | - | - | Upgrade
|
| Financing Cash Flow | 699 | -128 | -235.71 | -11.84 | 14.5 | 168.23 | Upgrade
|
| Foreign Exchange Rate Adjustments | 8 | -22 | 13.03 | -4.18 | 5.15 | 5.12 | Upgrade
|
| Net Cash Flow | -193 | -118 | 241.34 | 82.18 | -11.52 | 31.44 | Upgrade
|
| Free Cash Flow | 378 | 507 | 512.32 | 250.11 | 3.38 | -60.62 | Upgrade
|
| Free Cash Flow Growth | -40.03% | -1.04% | 104.84% | 7306.37% | - | - | Upgrade
|
| Free Cash Flow Margin | 10.02% | 13.29% | 13.13% | 5.89% | 0.09% | -2.29% | Upgrade
|
| Free Cash Flow Per Share | 13.23 | 17.76 | 17.78 | 8.63 | 0.12 | -2.10 | Upgrade
|
| Cash Interest Paid | - | - | 8.12 | 10.47 | 15.01 | 6.38 | Upgrade
|
| Cash Income Tax Paid | 77 | 75 | 60.35 | 72.95 | 55.04 | 16.81 | Upgrade
|
| Levered Free Cash Flow | 210.38 | 440.8 | 394.74 | 124.23 | -105.13 | -197.75 | Upgrade
|
| Unlevered Free Cash Flow | 232.88 | 458.3 | 419.21 | 147.64 | -95.33 | -193.76 | Upgrade
|
| Change in Working Capital | -17 | 115 | 219.76 | -62.17 | -309.22 | -320.15 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.