(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 | 62.81%-132.17M | 70.54%-65.23M | 76.77%-16.57M | 20.60%-28.84M | 18.20%-21.54M | -176.26%-355.4M | -10,607.30%-221.43M | -141.17%-71.32M | 35.33%-36.32M | 35.53%-26.33M |
Change In working capital | -24.62%6.05M | 431.10%8.59M | -359.83%-5.83M | -40.51%8.76M | -93.15%-5.47M | 117.74%8.03M | 95.23%-2.6M | -819.89%-1.27M | 97.16%14.72M | -290.46%-2.83M |
-Change in receivables | -74.01%5.46M | 492.01%1.62M | -39.31%1.34M | -85.87%3.15M | 78.81%-645K | -56.99%21.01M | -101.21%-413K | -90.13%2.21M | 524.43%22.26M | -26.89%-3.04M |
-Change in inventory | --0 | --0 | --0 | --0 | --0 | -98.71%537K | -121.16%-1.33M | -92.45%887K | -95.79%983K | --0 |
-Change in other current liabilities | 169.74%4.83M | 691.09%7.7M | -106.79%-5.88M | 123.22%2.8M | -97.61%221K | 95.00%-6.93M | 98.73%-1.3M | 90.71%-2.84M | -55.39%-12.04M | 365.33%9.26M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 19.82%-68.74M | 61.37%-10.29M | 17.21%-18.7M | -13.14%-16.49M | -6.06%-23.27M | 41.10%-85.74M | 40.99%-26.64M | 10.81%-22.59M | 64.43%-14.57M | 35.72%-21.94M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Net PPE purchase and sale | -137.91%-659K | --0 | 14.11%-213K | ---233K | -634.48%-213K | 75.11%-277K | --0 | -2,380.00%-248K | --0 | 83.04%-29K |
Net intangibles purchase and sale | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | --0 | --0 |
Net investment purchase and sale | 243.08%64.39M | -73.59%7.92M | -18.14%20.47M | 113.33%16M | 0.00%20M | -129.41%-45M | -37.50%30M | -16.67%25M | -442.86%-120M | -50.00%20M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 240.75%63.73M | -73.59%7.92M | -18.18%20.25M | 113.14%15.77M | -0.92%19.79M | -138.16%-45.28M | -37.19%30M | -17.47%24.75M | -449.77%-120M | 202.91%19.97M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net common stock issuance | --0 | --0 | --0 | --0 | --0 | --150.65M | --0 | --0 | --150.65M | --0 |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | --0 | -30.61%2.81M | 39.85%-886K | -100.67%-885K | 18.94%-1.04M | 2,411.21%134.26M | 383.46%4.05M | -5.36%-1.47M | 8,999.87%132.96M | 14.23%-1.28M |
Net cash flow | ||||||||||
Beginning cash position | 19.87%9.47M | 73.58%4.17M | 81.59%3.11M | 5.52%4.93M | 19.65%9.47M | -80.32%7.9M | -66.60%2.4M | -56.05%1.71M | -61.39%4.68M | -80.28%7.91M |
Current changes in cash | -254.51%-5.01M | -94.05%441K | -3.49%664K | 0.25%-1.6M | -39.16%-4.52M | 109.92%3.25M | 519.05%7.41M | -78.92%688K | 80.29%-1.61M | 88.82%-3.25M |
Effect of exchange rate changes | 90.27%-163K | 3.65%-317K | 39,400.00%395K | 83.57%-223K | -288.89%-17K | -430.57%-1.68M | 30.00%-329K | -96.43%1K | -2,088.71%-1.36M | -99.11%9K |
End cash Position | -54.68%4.29M | -54.68%4.29M | 73.58%4.17M | 81.59%3.11M | 5.52%4.93M | 19.65%9.47M | 19.65%9.47M | -66.60%2.4M | -56.05%1.71M | -61.39%4.68M |
Free cash flow | 19.31%-69.4M | 61.37%-10.29M | 17.18%-18.92M | -14.73%-16.72M | -6.89%-23.48M | 52.19%-86.01M | 41.30%-26.64M | 9.86%-22.84M | 65.02%-14.57M | 67.47%-21.97M |
Currency Unit | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
No Data
No Data