(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | ||||||||||
Net income from continuing operations | 45.03%-36.83M | ---- | ---- | 250.07%3.32M | 102.86%195K | -73.57%-67.01M | ---- | ---- | 32.67%-2.21M | ---6.82M |
Change In working capital | -76.57%10.37M | 20.82%76.2M | -265.29%-9.53M | -54.32%-46.36M | -171.90%-9.94M | 318.26%44.25M | 15,907.02%63.07M | -109.62%-2.61M | -427.01%-30.04M | 167.73%13.83M |
-Change in receivables | -484.41%-27.57M | ---- | ---- | ---- | ---- | 119.31%7.17M | ---- | ---- | ---- | ---- |
-Change in inventory | 71.47%-1.84M | ---- | ---- | ---- | ---- | -1,188.03%-6.45M | ---- | ---- | ---- | ---- |
-Change in other current liabilities | -8.61%39.78M | ---- | ---- | ---- | ---- | 167.41%43.53M | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -24.12%4.88M | 39.12%59.91M | 80.34%-2.24M | -33.43%-43.04M | -239.10%-9.75M | 118.15%6.44M | 2,728.82%43.06M | -169.43%-11.38M | -646.69%-32.26M | 133.61%7.01M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Net PPE purchase and sale | -29.97%-17.11M | ---- | ---- | ---- | ---- | 1.01%-13.16M | ---- | ---- | ---- | ---- |
Net intangibles purchase and sale | -22.20%-33.87M | ---- | ---- | ---- | ---- | -74.05%-27.71M | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -24.70%-50.97M | 29.61%-10.01M | -34.58%-12.58M | -62.45%-14.46M | -65.57%-13.93M | -87.68%-40.87M | -34.22%-14.21M | -1.13%-9.35M | 77.14%-8.9M | -125.67%-8.41M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | --24.47M | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net common stock issuance | --47.64M | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net other financing activities | 50.00%-2.5M | ---- | ---- | ---- | ---- | -500,100.00%-5M | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 624.85%53.91M | -657.34%-12.38M | 2,255.69%24.62M | 2,751.45%31.18M | 265.97%10.49M | -111.46%-10.27M | -483.57%-1.63M | -25.22%-1.14M | -101.21%-1.18M | -396.86%-6.32M |
Net cash flow | ||||||||||
Beginning cash position | -45.79%52.1M | -9.40%22.68M | -72.08%12.98M | -56.07%39.06M | -45.79%52.1M | 53.94%96.11M | -76.83%25.03M | -54.27%46.51M | 139.47%88.92M | 53.94%96.11M |
Current changes in cash | 117.50%7.83M | 37.90%37.53M | 144.82%9.8M | 37.84%-26.31M | -70.68%-13.19M | -238.00%-44.71M | 317.56%27.21M | -450.94%-21.87M | -165.60%-42.33M | 70.11%-7.73M |
Effect of exchange rate changes | -153.92%-378K | -361.97%-656K | -127.79%-107K | 390.24%238K | -72.78%147K | -45.15%701K | -124.83%-142K | 231.90%385K | -295.24%-82K | -1.46%540K |
End cash Position | 14.29%59.55M | 14.29%59.55M | -9.40%22.68M | -72.08%12.98M | -56.07%39.06M | -45.79%52.1M | -45.79%52.1M | -76.83%25.03M | -54.27%46.51M | 139.47%88.92M |
Free cash flow | -33.83%-46.09M | 308.74%8.94M | 80.34%-2.24M | -33.43%-43.04M | -239.10%-9.75M | 46.75%-34.44M | 107.08%2.19M | -169.43%-11.38M | -646.69%-32.26M | 133.61%7.01M |
Currency Unit | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK |
No Data
No Data