Ratos AB (publ) (STO:RATO.B)
Sweden
· Delayed Price · Currency is SEK 35.12
-0.80 (-2.23%)
At close: Mar 9, 2026
Ratos 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 | 2,130 | 249 | 1,218 | 548 | 2,637 | Upgrade
|
| Depreciation & Amortization | 3,131 | - | - | 1,245 | 943 | Upgrade
|
| Other Amortization | - | - | - | 77 | 65 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | -83 | -68 | 104 | 55 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | 18 | 12 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | -1,656 | - | - | Upgrade
|
| Loss (Gain) on Equity Investments | - | -439 | -433 | -255 | -189 | Upgrade
|
| Other Operating Activities | -5,425 | 2,838 | 3,768 | 330 | -1,366 | Upgrade
|
| Change in Accounts Receivable | 131 | 351 | 25 | -1,062 | -38 | Upgrade
|
| Change in Inventory | 64 | 130 | 571 | -487 | -459 | Upgrade
|
| Change in Other Net Operating Assets | -784 | 399 | 850 | 913 | -206 | Upgrade
|
| Operating Cash Flow | 2,294 | 3,445 | 4,275 | 1,431 | 1,448 | Upgrade
|
| Operating Cash Flow Growth | -33.41% | -19.41% | 198.74% | -1.17% | -54.76% | Upgrade
|
| Capital Expenditures | -394 | -287 | -231 | -405 | -419 | Upgrade
|
| Cash Acquisitions | -43 | -608 | -333 | -4,542 | -2,492 | Upgrade
|
| Divestitures | 101 | -25 | -2 | 5 | 2,634 | Upgrade
|
| Investment in Securities | 6 | -52 | 24 | 685 | 15 | Upgrade
|
| Other Investing Activities | - | - | - | - | 4 | Upgrade
|
| Investing Cash Flow | -330 | -972 | -542 | -4,257 | -258 | Upgrade
|
| Long-Term Debt Issued | 3,262 | 3,405 | 1,884 | 9,957 | 2,361 | Upgrade
|
| Long-Term Debt Repaid | -4,597 | -4,463 | -5,111 | -6,335 | -3,902 | Upgrade
|
| Net Debt Issued (Repaid) | -1,335 | -1,058 | -3,227 | 3,622 | -1,541 | Upgrade
|
| Issuance of Common Stock | - | - | - | 19 | 232 | Upgrade
|
| Repurchase of Common Stock | - | -2 | - | - | - | Upgrade
|
| Common Dividends Paid | -442 | -409 | -274 | -390 | -303 | Upgrade
|
| Dividends Paid | -442 | -409 | -274 | -390 | -303 | Upgrade
|
| Other Financing Activities | -1,132 | -1,149 | -297 | -260 | -615 | Upgrade
|
| Financing Cash Flow | -2,909 | -2,618 | -3,798 | 2,991 | -2,227 | Upgrade
|
| Foreign Exchange Rate Adjustments | -105 | -29 | -108 | 138 | 84 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | 2 | - | 1 | -1 | 1 | Upgrade
|
| Net Cash Flow | -1,048 | -174 | -172 | 302 | -952 | Upgrade
|
| Free Cash Flow | 1,900 | 3,158 | 4,044 | 1,026 | 1,029 | Upgrade
|
| Free Cash Flow Growth | -39.84% | -21.91% | 294.15% | -0.29% | -59.44% | Upgrade
|
| Free Cash Flow Margin | 10.09% | 9.83% | 11.98% | 3.43% | 4.56% | Upgrade
|
| Free Cash Flow Per Share | 5.80 | 9.65 | 12.26 | 3.14 | 3.15 | Upgrade
|
| Cash Interest Paid | 414 | - | - | - | 339 | Upgrade
|
| Cash Income Tax Paid | 363 | 447 | 316 | 301 | 265 | Upgrade
|
| Levered Free Cash Flow | -724 | 1,281 | 2,314 | 691.5 | 3,488 | Upgrade
|
| Unlevered Free Cash Flow | -408.38 | 1,637 | 2,699 | 935.25 | 3,687 | Upgrade
|
| Change in Working Capital | -589 | 880 | 1,446 | -636 | -703 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.