SinterCast AB

ESEF

Annual consolidated revenue for 2024: about SEK 135.6M, using the latest reported figures. The previous period, 2023, was about SEK 134.4M.

Watchlist

Latest fiscal year

Revenue

136 million SEK

2024 · SEK

Exact inputs and evidence

Operating margin

31.86%

2024 · %

Exact inputs and evidence
  • Operating Income: 43200000 SEK Source
  • Revenue: 135600000 SEK Source

Operating cash flow

59.6 million SEK

2024 · SEK

Exact inputs and evidence
  • Operating Cash Flow: 59600000 SEK Source

Free cash flow

57.8 million SEK

2024 · SEK

Exact inputs and evidence
  • Operating Cash Flow: 59600000 SEK Source
  • Capital Expenditure: 1800000 SEK Source
Cash and cash equivalents
23.1 million SEK Source
Exact value

23100000 SEK

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2025-05-08.

Financial data available through: 2024-12-31.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 2024-12-31
  • Operating income: 5 of 11 periods available· newest 2024-12-31
  • Net income: 5 of 11 periods available· newest 2024-12-31
  • Operating cash flow: 5 of 11 periods available· newest 2024-12-31
  • Capital expenditure: 5 of 11 periods available· newest 2024-12-31
  • Total assets: 5 of 11 periods available· newest 2024-12-31
  • Total liabilities: 5 of 11 periods available· newest 2024-12-31
  • Current assets: 5 of 11 periods available· newest 2024-12-31
  • Current liabilities: 5 of 11 periods available· newest 2024-12-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 2024-12-31
  • long term debt: No compatible figures in this window
  • shares outstanding: No compatible figures in this window

Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.

What changed year over year

Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.

  • Revenue

    +0.9%

    Prior period

    SEK 134.4 million

    –

    Current period

    SEK 135.6 million

    –

    Exact inputs and evidence

    135600000 − 134400000 = 1200000 SEK

    134400000 SEK · 2023-01-01 – 2023-12-31

    Inspect prior input Prior source

    135600000 SEK · 2024-01-01 – 2024-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Net income

    -18.5%

    Prior period

    SEK 42.1 million

    –

    Current period

    SEK 34.3 million

    –

    Exact inputs and evidence

    34300000 − 42100000 = -7800000 SEK

    42100000 SEK · 2023-01-01 – 2023-12-31

    Inspect prior input Prior source

    34300000 SEK · 2024-01-01 – 2024-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Operating cash flow

    +31%

    Prior period

    SEK 45.5 million

    –

    Current period

    SEK 59.6 million

    –

    Exact inputs and evidence

    59600000 − 45500000 = 14100000 SEK

    45500000 SEK · 2023-01-01 – 2023-12-31

    Inspect prior input Prior source

    59600000 SEK · 2024-01-01 – 2024-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Capital expenditure

    -64.7%

    Prior period

    SEK 5.1 million

    –

    Current period

    SEK 1.8 million

    –

    Exact inputs and evidence

    1800000 − 5100000 = -3300000 SEK

    5100000 SEK · 2023-01-01 – 2023-12-31

    Inspect prior input Prior source

    1800000 SEK · 2024-01-01 – 2024-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

Where revenue goes

How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.

2024 2024-01-01 – 2024-12-31

  • Revenue SEK 135.6 million 100% of revenue
  • Operating costs Derived SEK 92.4 million 68% of revenue
  • Operating income SEK 43.2 million 32% of revenue
  • Tax, interest and other Derived SEK 8.9 million 6.6% of revenue
  • Net income SEK 34.3 million 25% of revenue

Cash

  • Operating cash flow SEK 59.6 million 44% of revenue
  • Capital expenditure SEK 1.8 million 1.3% of revenue
  • Free cash flow Derived SEK 57.8 million 43% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2020 Net income was higher than operating income, so the split is not drawn.
  • 2021 Net income was higher than operating income, so the split is not drawn.
  • 2022 Net income was higher than operating income, so the split is not drawn.
  • 2023 31%68%
  • 2024 25%68%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2020 2020-01-01 – 2020-12-3195400000 73700000 Derived 21700000 -500000 Derived 22200000 20500000 Derived
Source
2021 2021-01-01 – 2021-12-31107400000 77900000 Derived 29500000 -3400000 Derived 32900000 32100000 Derived
Source
2022 2022-01-01 – 2022-12-31118700000 88100000 Derived 30600000 -2500000 Derived 33100000 24300000 Derived
Source
2023 2023-01-01 – 2023-12-31134400000 91700000 Derived 42700000 600000 Derived 42100000 40400000 Derived
Source
2024 2024-01-01 – 2024-12-31135600000 92400000 Derived 43200000 8900000 Derived 34300000 57800000 Derived
Source

Amounts are exact, in SEK.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

SEK 135.6M 2024
Revenue historyRevenue reported for each complete financial period. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.146.4M109.8M73.2M36.6M0.020202021202220232024
Values and sources
Revenue values and source evidence
PeriodSeriesValue(SEK)Source evidence
2020Revenue95400000
2021Revenue107400000
2022Revenue118700000
2023Revenue134400000
2024Revenue135600000

Revenue growth

Change in revenue from the same financial period one year earlier.

0.9% 2024
Revenue growth historyChange in revenue from the same financial period one year earlier. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.14.3%10.7%7.1%3.6%0.0%20202021202220232024
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2020Year over yearNo prior comparable period
2021Year over year12.6%
2022Year over year10.5%
2023Year over year13.2%
2024Year over year0.9%

Profit and cash

How much revenue becomes profit, and how much cash operations generate.

Profit margins

Operating income, net income and free cash flow as a share of revenue.

Operating margin 31.9% 2024
Net margin 25.3% 2024
Free cash flow margin 42.6% 2024
Profit margins historyOperating income, net income and free cash flow as a share of revenue. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.46%35%23%12%0%20202021202220232024
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2020Operating margin22.7%
2021Operating margin27.5%
2022Operating margin25.8%
2023Operating margin31.8%
2024Operating margin31.9%
2020Net margin23.3%
2021Net margin30.6%
2022Net margin27.9%
2023Net margin31.3%
2024Net margin25.3%
2020Free cash flow margin21.5%
2021Free cash flow margin29.9%
2022Free cash flow margin20.5%
2023Free cash flow margin30.1%
2024Free cash flow margin42.6%

Operating cash flow

Cash generated by the company’s normal business operations.

SEK 59.6M 2024
Operating cash flow historyCash generated by the company’s normal business operations. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.64.4M48.3M32.2M16.1M0.020202021202220232024
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(SEK)Source evidence
2020Operating cash flow22100000
2021Operating cash flow32900000
2022Operating cash flow25400000
2023Operating cash flow45500000
2024Operating cash flow59600000

Free cash flow

Operating cash flow minus capital expenditure for the same period and unit.

SEK 57.8M 2024
Free cash flow historyOperating cash flow minus capital expenditure for the same period and unit. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.62.4M46.8M31.2M15.6M0.020202021202220232024
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(SEK)Source evidence
2020Free cash flow20500000
2021Free cash flow32100000
2022Free cash flow24300000
2023Free cash flow40400000
2024Free cash flow57800000

Balance sheet

Liabilities and short-term ability to meet obligations at each period end.

Liabilities to assets

Total liabilities as a share of total assets.

17.3% 2024
Liabilities to assets historyTotal liabilities as a share of total assets. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.18.7%14.0%9.3%4.7%0.0%20202021202220232024
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2020Liabilities / assets14.8%
2021Liabilities / assets13.5%
2022Liabilities / assets14.2%
2023Liabilities / assets13.6%
2024Liabilities / assets17.3%

Current assets to current liabilities

Current assets divided by current liabilities.

3.46× 2024
Current assets to current liabilities historyCurrent assets divided by current liabilities. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.4.70×3.53×2.35×1.18×0.00×20202021202220232024
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2020Current assets / current liabilities4.13×
2021Current assets / current liabilities4.35×
2022Current assets / current liabilities3.99×
2023Current assets / current liabilities4×
2024Current assets / current liabilities3.46×

Cash generation

Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.

Cash generation by annual reporting period
PeriodNet incomeOperating cash flowCapital expenditureFree cash flow
2020 2020-01-01 – 2020-12-31
SEK 22.2 million
Exact value

Exact value: 22200000 SEK

2020-01-01 – 2020-12-31: 22200000 SEK Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

SEK 22.1 million
Exact value

Exact value: 22100000 SEK

2020-01-01 – 2020-12-31: 22100000 SEK Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

SEK 1.6 million
Exact value

Exact value: 1600000 SEK

2020-01-01 – 2020-12-31: 1600000 SEK Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

SEK 20.5 million
Calculation and evidence

22100000 − 1600000 SEK

Exact free cash flow: 20500000 SEK

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2021 2021-01-01 – 2021-12-31
SEK 32.9 million
Exact value

Exact value: 32900000 SEK

2021-01-01 – 2021-12-31: 32900000 SEK Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

SEK 32.9 million
Exact value

Exact value: 32900000 SEK

2021-01-01 – 2021-12-31: 32900000 SEK Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

SEK 800,000
Exact value

Exact value: 800000 SEK

2021-01-01 – 2021-12-31: 800000 SEK Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

SEK 32.1 million
Calculation and evidence

32900000 − 800000 SEK

Exact free cash flow: 32100000 SEK

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2022 2022-01-01 – 2022-12-31
SEK 33.1 million
Exact value

Exact value: 33100000 SEK

2022-01-01 – 2022-12-31: 33100000 SEK Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

SEK 25.4 million
Exact value

Exact value: 25400000 SEK

2022-01-01 – 2022-12-31: 25400000 SEK Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

SEK 1.1 million
Exact value

Exact value: 1100000 SEK

2022-01-01 – 2022-12-31: 1100000 SEK Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

SEK 24.3 million
Calculation and evidence

25400000 − 1100000 SEK

Exact free cash flow: 24300000 SEK

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2023 2023-01-01 – 2023-12-31
SEK 42.1 million
Exact value

Exact value: 42100000 SEK

2023-01-01 – 2023-12-31: 42100000 SEK Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

SEK 45.5 million
Exact value

Exact value: 45500000 SEK

2023-01-01 – 2023-12-31: 45500000 SEK Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

SEK 5.1 million
Exact value

Exact value: 5100000 SEK

2023-01-01 – 2023-12-31: 5100000 SEK Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

SEK 40.4 million
Calculation and evidence

45500000 − 5100000 SEK

Exact free cash flow: 40400000 SEK

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2024 2024-01-01 – 2024-12-31
SEK 34.3 million
Exact value

Exact value: 34300000 SEK

2024-01-01 – 2024-12-31: 34300000 SEK Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

SEK 59.6 million
Exact value

Exact value: 59600000 SEK

2024-01-01 – 2024-12-31: 59600000 SEK Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

SEK 1.8 million
Exact value

Exact value: 1800000 SEK

2024-01-01 – 2024-12-31: 1800000 SEK Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

SEK 57.8 million
Calculation and evidence

59600000 − 1800000 SEK

Exact free cash flow: 57800000 SEK

Share or cite

The citation records this snapshot. The page link may show a newer release later.

Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.

Dataset coverage and company identifiers

Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.

4 filings · 357 latest values · 357 originally reported values

Dataset published . Source filing dates and reporting periods are shown separately.

Identifiers: 549300365FORUXLUWL17, esef:549300365FORUXLUWL17