Sivers Semiconductors AB (publ) (STO:SIVE)
Sweden
· Delayed Price · Currency is SEK 3.450
-0.150 (-4.17%)
At close: Mar 9, 2026
Sivers Semiconductors 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 | -186.5 | -116.29 | -157.38 | -86.38 | -133.7 | Upgrade
|
| Depreciation & Amortization | 74.1 | 73.71 | 76.51 | 61.77 | 12.29 | Upgrade
|
| Other Amortization | 11.5 | 22.48 | 27.54 | 27.6 | 20.07 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | -0.4 | 20.92 | 22.03 | 1.4 | Upgrade
|
| Other Operating Activities | 41.7 | -28.66 | -17.23 | -105.94 | -7.95 | Upgrade
|
| Change in Accounts Receivable | -72.6 | -39.01 | -48.62 | -29.63 | -7.25 | Upgrade
|
| Change in Inventory | 4.4 | -4.51 | -7.29 | -0.66 | -8.12 | Upgrade
|
| Change in Other Net Operating Assets | 70.2 | 20.66 | -0.32 | -26.25 | 40.3 | Upgrade
|
| Operating Cash Flow | -57.2 | -72.01 | -105.87 | -137.46 | -82.97 | Upgrade
|
| Capital Expenditures | -8.7 | -8.57 | -7.1 | -13.73 | -35.82 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.5 | - | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -58.5 | -33.78 | -46.73 | -71.28 | -56.45 | Upgrade
|
| Investment in Securities | - | - | 8.69 | -80.98 | -152.62 | Upgrade
|
| Other Investing Activities | 11.8 | 14.9 | -14.9 | - | -0.12 | Upgrade
|
| Investing Cash Flow | -54.9 | -27.45 | -60.04 | -165.99 | -245.01 | Upgrade
|
| Short-Term Debt Issued | - | - | 9.04 | - | - | Upgrade
|
| Long-Term Debt Issued | 117.8 | 78.83 | 75 | 50 | - | Upgrade
|
| Total Debt Issued | 117.8 | 78.83 | 84.04 | 50 | - | Upgrade
|
| Short-Term Debt Repaid | - | - | -9.04 | - | - | Upgrade
|
| Long-Term Debt Repaid | -162.2 | -7.51 | -69.61 | -15.19 | -12.37 | Upgrade
|
| Total Debt Repaid | -162.2 | -7.51 | -78.65 | -15.19 | -12.37 | Upgrade
|
| Net Debt Issued (Repaid) | -44.4 | 71.32 | 5.39 | 34.81 | -12.37 | Upgrade
|
| Issuance of Common Stock | 211 | 20.38 | 150.04 | 1.18 | 402.76 | Upgrade
|
| Repurchase of Common Stock | -8.1 | - | - | - | -1.72 | Upgrade
|
| Other Financing Activities | -28.8 | -0.54 | -10.45 | -0.79 | -12.27 | Upgrade
|
| Financing Cash Flow | 129.7 | 91.17 | 144.99 | 35.2 | 376.41 | Upgrade
|
| Foreign Exchange Rate Adjustments | -5.7 | 0.53 | -0.73 | 11.31 | 6.23 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | 0 | 0 | - | - | Upgrade
|
| Net Cash Flow | 11.9 | -7.76 | -21.65 | -256.94 | 54.67 | Upgrade
|
| Free Cash Flow | -65.9 | -80.58 | -112.97 | -151.19 | -118.79 | Upgrade
|
| Free Cash Flow Margin | -18.27% | -29.68% | -41.98% | -78.79% | -80.75% | Upgrade
|
| Free Cash Flow Per Share | -0.24 | -0.34 | -0.49 | -0.72 | -0.74 | Upgrade
|
| Cash Interest Paid | 19 | 23.84 | 20.31 | 11.93 | 2.49 | Upgrade
|
| Cash Income Tax Paid | -4.7 | -2.36 | -2.3 | -4.18 | -4.91 | Upgrade
|
| Levered Free Cash Flow | -92.4 | -47.75 | -120.19 | -124.87 | -106.54 | Upgrade
|
| Unlevered Free Cash Flow | -48.53 | -31.43 | -105.04 | -120.91 | -104.85 | Upgrade
|
| Change in Working Capital | 2 | -22.86 | -56.22 | -56.54 | 24.93 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.