Stille AB (STO:STIL)
Sweden
· Delayed Price · Currency is SEK 180.50
-1.50 (-0.82%)
At close: Mar 9, 2026
Stille 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 | 55.7 | 58.21 | 26.65 | 27.32 | 16.1 | Upgrade
|
| Depreciation & Amortization | 33.46 | 21.98 | 8.76 | 7.63 | 5.72 | Upgrade
|
| Other Amortization | - | 5.54 | 5.59 | 2.01 | 1.04 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | 17.24 | - | - | - | Upgrade
|
| Other Operating Activities | -3.23 | 0.78 | 6.76 | 1.19 | -3.24 | Upgrade
|
| Change in Accounts Receivable | 3.39 | -9.23 | -17.18 | -7.16 | 4.72 | Upgrade
|
| Change in Inventory | -28.79 | -9.26 | -7.89 | 4.06 | 0.7 | Upgrade
|
| Change in Other Net Operating Assets | -24.48 | -11.59 | 14.59 | -3.13 | -17.74 | Upgrade
|
| Operating Cash Flow | 36.06 | 73.66 | 37.28 | 31.94 | 7.28 | Upgrade
|
| Operating Cash Flow Growth | -51.05% | 97.61% | 16.72% | 338.80% | -64.59% | Upgrade
|
| Capital Expenditures | -6.27 | -3.11 | -1.41 | -2.13 | -1.85 | Upgrade
|
| Sale of Property, Plant & Equipment | - | 0.79 | - | - | - | Upgrade
|
| Cash Acquisitions | -83.84 | -316.15 | - | - | -32.87 | Upgrade
|
| Sale (Purchase) of Intangibles | -14.19 | -11.98 | -11.5 | -5.91 | -17.18 | Upgrade
|
| Investing Cash Flow | -104.3 | -330.44 | -12.9 | -8.04 | -51.9 | Upgrade
|
| Long-Term Debt Issued | 59.22 | - | - | - | 50 | Upgrade
|
| Long-Term Debt Repaid | -23.06 | -37.82 | -16.98 | -13.53 | -8.58 | Upgrade
|
| Net Debt Issued (Repaid) | 36.16 | -37.82 | -16.98 | -13.53 | 41.42 | Upgrade
|
| Issuance of Common Stock | - | 209.22 | 205 | - | - | Upgrade
|
| Common Dividends Paid | - | - | -9.02 | -5.01 | -8.21 | Upgrade
|
| Financing Cash Flow | 36.16 | 171.4 | 178.99 | -18.54 | 33.22 | Upgrade
|
| Foreign Exchange Rate Adjustments | -7.74 | 2.42 | 1.4 | 3.53 | 1.08 | Upgrade
|
| Net Cash Flow | -39.83 | -82.96 | 204.77 | 8.88 | -10.32 | Upgrade
|
| Free Cash Flow | 29.78 | 70.56 | 35.87 | 29.81 | 5.43 | Upgrade
|
| Free Cash Flow Growth | -57.79% | 96.70% | 20.33% | 448.85% | -71.09% | Upgrade
|
| Free Cash Flow Margin | 5.25% | 12.38% | 12.16% | 12.10% | 2.90% | Upgrade
|
| Free Cash Flow Per Share | 3.31 | 7.86 | 7.15 | 5.95 | 1.08 | Upgrade
|
| Cash Interest Paid | - | 3.05 | 2.83 | 1.9 | 1.54 | Upgrade
|
| Cash Income Tax Paid | 19.7 | 9.48 | 10.38 | 4.7 | 7.23 | Upgrade
|
| Levered Free Cash Flow | 33.15 | 228.2 | -196.98 | 12.05 | -21.62 | Upgrade
|
| Unlevered Free Cash Flow | 35.77 | 231.35 | -190.67 | 13.51 | -20.67 | Upgrade
|
| Change in Working Capital | -49.87 | -30.08 | -10.48 | -6.23 | -12.33 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.