Evolution AB (publ)
STO:EVO

Watchlist Manager
Evolution AB (publ) Logo
Evolution AB (publ)
STO:EVO
Watchlist
Price: 743 SEK -1.09%
Market Cap: 157.4B SEK
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Cash Flow Statement

0
Operating Cash Flow
+0%
Growth Rates:
1 Year
+11%
3 Years
+117%
5 Years
+640%
7 Years
+1 982%
10 Years
+9 050%
0
Investing Cash Flow
+0%
Growth Rates:
1 Year
-78%
3 Years
-60%
5 Years
-483%
7 Years
-1 007%
10 Years
-4 056%
0
Financing Cash Flow
+0%
Growth Rates:
1 Year
-116%
3 Years
-398%
5 Years
-3 330%
7 Years
-7 226%
10 Years
-22 431%

Cash Flow Statement
Evolution AB (publ)

Rotate your device to view
Cash Flow Statement
Currency: EUR
Millions
Ones
Thousands
Millions
Billions
TTM
Quarterly
Annual
TTM
Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024
Operating Cash Flow
Net Income
13
12
15
18
21
28
30
32
35
41
48
58
67
71
77
82
90
102
117
136
158
184
222
264
300
384
466
554
654
719
778
843
908
972
1 039
1 090
1 143
1 183
1 212
1 305
1 420
Depreciation & Amortization
4
4
5
5
6
7
8
9
10
11
12
13
14
15
16
17
18
20
21
23
26
27
28
28
33
44
56
70
81
85
90
93
100
106
113
120
125
130
135
139
142
Other Non-Cash Items
0
0
0
0
0
0
0
0
3
0
3
3
0
0
0
0
1
1
1
1
1
2
1
3
24
14
16
12
(11)
(1)
(4)
(4)
(5)
(7)
(4)
(0)
1
1
2
(61)
(148)
Cash Taxes Paid
1
1
1
1
1
1
1
1
1
2
2
2
3
3
3
4
3
5
4
5
5
7
7
7
7
13
34
20
27
19
31
48
47
59
81
51
50
40
48
79
74
Cash Interest Paid
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
2
3
3
3
3
2
2
1
0
0
0
0
1
0
0
0
Change in Working Capital
(3)
1
(4)
(4)
(4)
(9)
(3)
(6)
(8)
(10)
(15)
(17)
(18)
(20)
(17)
(8)
(8)
(2)
(9)
(11)
(8)
(35)
(14)
(25)
(40)
(63)
(126)
(116)
(125)
(112)
(112)
(137)
(126)
(112)
(140)
(95)
(100)
(121)
(77)
(97)
(113)
Cash from Operating Activities
14
N/A
17
+19%
16
-6%
19
+21%
24
+25%
27
+12%
36
+32%
36
+1%
40
+12%
45
+12%
49
+9%
57
+18%
63
+9%
65
+5%
76
+16%
91
+20%
100
+10%
121
+21%
130
+8%
148
+14%
176
+18%
178
+1%
237
+33%
271
+14%
316
+17%
380
+20%
411
+8%
520
+26%
599
+15%
691
+15%
752
+9%
795
+6%
878
+10%
960
+9%
1 009
+5%
1 115
+10%
1 168
+5%
1 193
+2%
1 272
+7%
1 286
+1%
1 301
+1%
Investing Cash Flow
Capital Expenditures
(6)
(7)
(7)
(10)
(12)
(27)
(29)
(30)
(31)
(19)
(18)
(19)
(21)
(26)
(30)
(30)
(33)
(29)
(27)
(30)
(30)
(32)
(35)
(36)
(37)
(43)
(47)
(50)
(62)
(70)
(82)
(91)
(97)
(98)
(96)
(92)
(94)
(108)
(118)
(132)
(137)
Other Items
0
0
0
0
(0)
(0)
(1)
0
(0)
0
(0)
(1)
(1)
(4)
(4)
(4)
2
(6)
(6)
(6)
(12)
(3)
(4)
(4)
44
43
(52)
(47)
(93)
(166)
(73)
(261)
(275)
(199)
(196)
(60)
(45)
(52)
(56)
(108)
(111)
Cash from Investing Activities
(6)
N/A
(7)
-12%
(7)
-10%
(10)
-31%
(12)
-26%
(27)
-120%
(30)
-12%
(31)
-2%
(31)
-2%
(19)
+40%
(18)
+4%
(20)
-10%
(22)
-12%
(30)
-35%
(34)
-13%
(34)
+0%
(32)
+8%
(35)
-12%
(33)
+7%
(36)
-9%
(43)
-19%
(36)
+16%
(38)
-8%
(40)
-4%
7
N/A
0
-96%
(98)
N/A
(98)
+1%
(155)
-59%
(236)
-52%
(155)
+34%
(352)
-127%
(372)
-6%
(297)
+20%
(292)
+2%
(152)
+48%
(139)
+8%
(160)
-15%
(174)
-8%
(240)
-38%
(248)
-3%
Financing Cash Flow
Net Issuance of Common Stock
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
1
1
1
12
12
6
6
(5)
(8)
15
19
30
(91)
(185)
(190)
(201)
(77)
(25)
(22)
(22)
(128)
(371)
(373)
(616)
(661)
Net Issuance of Debt
0
0
0
0
0
0
9
0
9
0
8
8
(1)
(1)
(1)
(1)
(1)
(2)
(3)
(3)
(5)
(5)
(5)
(6)
(195)
(196)
(198)
(200)
(13)
(14)
(15)
(16)
(14)
(15)
(15)
(15)
(19)
(19)
(19)
(19)
(18)
Cash Paid for Dividends
(6)
(6)
(6)
(3)
0
0
(12)
(12)
(12)
(12)
(16)
(16)
(16)
(16)
(32)
(32)
(32)
(32)
(43)
(43)
(43)
(43)
(76)
(76)
(76)
(76)
(144)
(144)
(144)
(144)
(303)
(303)
(303)
0
(427)
(427)
(427)
(427)
(559)
(559)
(559)
Other
0
(0)
(0)
(0)
0
9
0
18
0
9
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Cash from Financing Activities
(5)
N/A
(5)
+0%
(5)
0%
(3)
+54%
0
N/A
9
N/A
(2)
N/A
(3)
-39%
(3)
+10%
(12)
-352%
(17)
-46%
(17)
+4%
(17)
-2%
(17)
-2%
(33)
-92%
(32)
+2%
(33)
-2%
(33)
-3%
(45)
-35%
(35)
+22%
(36)
-2%
(42)
-16%
(75)
-79%
(87)
-16%
(280)
-222%
(258)
+8%
(323)
-25%
(315)
+3%
(249)
+21%
(344)
-38%
(508)
-48%
(520)
-2%
(394)
+24%
(342)
+13%
(464)
-36%
(465)
0%
(575)
-24%
(817)
-42%
(951)
-16%
(1 194)
-26%
(1 238)
-4%
Change in Cash
Effect of Foreign Exchange Rates
(0)
0
0
0
(0)
0
0
0
0
0
0
0
(0)
(0)
0
(0)
(0)
0
(0)
0
0
0
0
(2)
(4)
(1)
(1)
1
4
1
5
4
(1)
(1)
(4)
(4)
(1)
(1)
0
(2)
1
Net Change in Cash
3
N/A
5
+73%
3
-37%
7
+136%
12
+66%
9
-21%
3
-62%
2
-37%
6
+183%
14
+126%
13
-4%
21
+57%
23
+10%
18
-22%
9
-51%
25
+181%
36
+44%
52
+45%
52
0%
78
+51%
98
+26%
101
+4%
123
+22%
142
+15%
39
-72%
121
+209%
(12)
N/A
109
N/A
200
+84%
113
-43%
94
-18%
(72)
N/A
111
N/A
320
+188%
248
-23%
494
+99%
453
-8%
214
-53%
147
-31%
(150)
N/A
(184)
-23%
Free Cash Flow
Free Cash Flow
8
N/A
10
+23%
8
-17%
9
+12%
12
+27%
0
-98%
6
+2 191%
5
-16%
9
+65%
26
+195%
30
+17%
38
+25%
42
+9%
39
-6%
46
+17%
61
+34%
67
+9%
91
+37%
103
+13%
118
+15%
146
+23%
146
+0%
202
+38%
235
+16%
279
+19%
337
+21%
365
+8%
470
+29%
537
+14%
622
+16%
670
+8%
704
+5%
781
+11%
863
+10%
912
+6%
1 023
+12%
1 074
+5%
1 084
+1%
1 154
+6%
1 154
+0%
1 164
+1%

See Also

Summary
EVO intrinsic value, competitors valuation, and company profile.
DCF Valuation
EVO stock valuation using Discount Cash Flow valuation method.
Relative Valuation
EVO stock valuation using valuation multiples.
Wall Street Estimates
EVO price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
EVO stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 242,600+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.