Aebi Schmidt Holding AG
NASDAQ:AEBI · NASDAQ Global Market
+$0.32 today
Vol 0.30M · Avg 0.34M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 3 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Net Income | $9.7M -68.4% | $30.7M +174.5% | $11.2M | $510.0M | $498.8M | $487.6M |
| Depreciation & Amortization | $44.2M +67.3% | $26.4M -2.8% | $27.2M | $419.0M | $1.2B | $374.2M |
| Deferred Income Tax | -$690.0K +85.8% | -$4.9M -806.5% | $690.0K | $1.0B | $1.2B | $1.4B |
| Stock-Based Compensation | $7.2M +108.7% | $3.4M +34.5% | $2.6M | $1.1B | $623.4M | $489.0M |
| Change in Working Capital | -$48.3M -293.6% | $24.9M +438.4% | -$7.4M | $921.6M | $484.8M | $350.4M |
| Accounts Receivables | -$53.1M -738.2% | $8.3M +128.3% | -$29.4M | $559.0M | $1.3B | $592.6M |
| Inventory | -$4.9M -135.1% | $14.0M +226.1% | -$11.1M | $686.4M | $854.4M | $1.0B |
| Accounts Payables | $55.4M +1656.7% | -$3.6M -135.4% | $10.0M | $1.5B | $657.0M | $948.2M |
| Other Working Capital | -$45.6M -840.9% | $6.2M -73.3% | $23.1M | $533.8M | $1.3B | $567.4M |
| Other Non-Cash Items | -$3.2M +73.5% | -$11.9M -186.1% | -$4.2M | $1.3B | $1.2B | $1.4B |
| Operating Cash Flow | $9.0M -87.0% | $68.8M +128.5% | $30.1M | $3.8B | $5.5B | $7.2B |
| Capital Expenditures | -$14.2M -4.3% | -$13.6M -14.3% | -$11.9M | $328.0M | $1.0B | $664.0M |
| Acquisitions (Net) | $19.4M +336.4% | $4.4M +144.2% | -$10.1M | $903.4M | $769.0M | $937.0M |
| Purchases of Investments | $0 | $0 | $0 | $713.0M | $578.6M | $444.2M |
| Sales of Investments | $0 | $0 | $0 | -$1.5B | $1.0B | $822.2M |
| Other Investing Activities | $663.0K +1341.3% | $46.0K -69.9% | $153.0K | $1.4B | $862.8M | $616.4M |
| Investing Cash Flow | $5.8M +163.9% | -$9.1M +57.9% | -$21.6M | -$15.4B | $3.1B | $4.8B |
| Debt Repayment | $37.5M +251.1% | -$24.8M -21.0% | -$20.5M | -$1.6B | $602.4M | $680.8M |
| Common Stock Issued | -$2.0M | $0 | $0 | $442.8M | $610.8M | $778.8M |
| Common Stock Repurchased | $0 +100.0% | -$257.0K -214.7% | $224.0K | $923.0M | $486.2M | $351.8M |
| Dividends Paid | -$13.4M -316.6% | -$3.2M -55.8% | -$2.1M | $1.5B | -$1.6B | $535.2M |
| Other Financing Activities | -$5.7M +20.2% | -$7.1M | $0 | $966.4M | $720.0M | -$1.6B |
| Financing Cash Flow | $16.3M +146.1% | -$35.4M -58.5% | -$22.4M | $11.8B | $10.5B | $12.2B |
| Effect of Forex Changes | $2.2M +225.1% | -$1.8M -1612.9% | $116.0K | -$1.5B | $1.4B | $1.3B |
| Net Change in Cash | $33.3M +48.3% | $22.5M +263.2% | -$13.8M | -$16.8B | -$15.5B | $3.2B |
| Free Cash Flow | -$5.2M -109.5% | $55.2M +203.5% | $18.2M | $9.0B | $14.3B | $8.6B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Target Hospitality Corp.
NASDAQ:TH
$1.96B
Frontier Group Holdings, Inc.
NASDAQ:ULCC
$1.62B
Willis Lease Finance Corporation
NASDAQ:WLFC
$1.60B
Hertz Global Holdings, Inc.
NASDAQ:HTZ
$1.57B
Marten Transport, Ltd.
NASDAQ:MRTN
$1.38B
Nordic American Tankers Limited
NYSE:NAT
$1.20B
Latham Group, Inc.
NASDAQ:SWIM
$684.58M
Montrose Environmental Group, Inc.
MEG
$565.70M
Bowman Consulting Group Ltd.
NASDAQ:BWMN
$531.18M
Energy Recovery, Inc.
NASDAQ:ERII
$482.98M
SEC Filings
Recent regulatory filings
No filings found.
Does AEBI generate free cash flow?
Aebi Schmidt Holding AG (AEBI) generated -$5,233,000.00 of free cash flow in fiscal 2025.
How much operating cash flow does AEBI produce?
Operating cash flow was $8.97M, before capital expenditures of $14.21M.
Explore More
Continue the stock analysis
Jump to another research area for this company.