(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 | -79.26%156M | -83.57%35M | -93.25%11M | -98.30%3M | -46.23%107M | -5.17%752M | 18.33%213M | -12.83%163M | -18.89%176M | -4.33%199M |
Other non cash items | 477.38%317M | ---- | ---- | ---- | ---- | -231.25%-84M | ---- | ---- | ---- | ---- |
Change In working capital | -55.56%-84M | -181.82%-9M | 92.16%-4M | 344.44%66M | -1,146.15%-136M | -1,180.00%-54M | -70.27%11M | -152.58%-51M | -400.00%-27M | 109.42%13M |
-Change in receivables | -227.03%-94M | -224.14%-36M | -20.41%39M | 290.91%43M | -840.00%-141M | 3,800.00%74M | 156.86%29M | -59.17%49M | -80.36%11M | 88.10%-15M |
-Change in other current liabilities | 107.75%10M | 242.11%27M | 56.00%-44M | 157.89%22M | -82.14%5M | -1,942.86%-129M | -121.59%-19M | -334.78%-100M | 19.15%-38M | 333.33%28M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -16.67%1.69B | -28.31%347M | -20.84%395M | 12.72%567M | -29.70%381M | 25.19%2.03B | 9.50%484M | 2.67%499M | 13.54%503M | 117.67%542M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Capital expenditure reported | ---- | ---- | 28.40%-184M | 22.89%-192M | 12.16%-224M | ---- | ---- | -79.72%-257M | -67.11%-249M | -77.08%-255M |
Net PPE purchase and sale | 6.67%-28M | 37.50%-5M | 44.44%-5M | -83.33%-11M | -40.00%-7M | -100.00%-30M | -60.00%-8M | -200.00%-9M | -50.00%-6M | -66.67%-5M |
Net intangibles purchase and sale | 21.62%-805M | ---- | ---- | --0 | --0 | -21.68%-1.03B | ---- | ---- | --0 | ---1M |
Net business purchase and sale | 69.27%-837M | --0 | 35.90%-200M | -8.38%-621M | 99.02%-16M | 17.88%-2.72B | 82.72%-206M | -4,000.00%-312M | 28.91%-573M | -22.97%-1.63B |
Net investment purchase and sale | -109.09%-2M | ---2M | 200.00%1M | --0 | -104.17%-1M | --22M | --0 | 0.00%-1M | -200.00%-1M | 2,500.00%24M |
Net other investing changes | 0.00%1M | --0 | --1M | ---1M | ---- | --1M | --0 | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 55.53%-1.67B | 56.04%-211M | 33.16%-387M | 0.48%-825M | 86.74%-248M | 10.01%-3.76B | 68.32%-480M | -219.89%-579M | 17.43%-829M | -26.78%-1.87B |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | 170.38%202M | -19.83%-290M | 441.38%198M | 3,038.46%408M | ---114M | -117.89%-287M | -126.56%-242M | 93.32%-58M | -91.28%13M | --0 |
Net common stock issuance | -113.49%-270M | --0 | --0 | ---67M | -110.19%-204M | 86.31%2B | --0 | --0 | --0 | --2B |
Net other financing activities | 65.63%-55M | 80.00%-9M | 25.81%-23M | 81.13%-10M | 58.06%-13M | ---160M | ---45M | -3,200.00%-31M | ---53M | ---31M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -111.97%-175M | -3.97%-314M | 259.22%164M | 659.65%319M | -117.88%-344M | -44.03%1.46B | -129.75%-302M | -635.71%-103M | -127.01%-57M | 37.43%1.92B |
Net cash flow | ||||||||||
Beginning cash position | -12.71%989M | -23.04%1.04B | -40.54%874M | -55.40%776M | -12.71%989M | 12.74%1.13B | 15.29%1.35B | 72.94%1.47B | 42.04%1.74B | 12.74%1.13B |
Current changes in cash | 41.79%-156M | 40.27%-178M | 193.99%172M | 115.93%61M | -135.40%-211M | -578.57%-268M | -413.79%-298M | -162.89%-183M | -9.43%-383M | 242.53%596M |
Effect of exchange rate changes | -121.95%-27M | 14.06%-55M | -110.94%-7M | -66.96%37M | -118.18%-2M | 70.83%123M | -390.91%-64M | 120.69%64M | 548.00%112M | -76.09%11M |
End cash Position | -18.40%807M | -18.40%807M | -23.04%1.04B | -40.54%874M | -55.40%776M | -12.71%989M | -12.71%989M | 15.29%1.35B | 72.94%1.47B | 42.04%1.74B |
Free cash flow | -11.74%857M | -34.29%138M | -11.59%206M | 46.77%364M | -46.62%150M | 27.60%971M | 77.97%210M | -21.81%233M | 2.06%248M | 175.49%281M |
Currency Unit | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK |
No Data
No Data