(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 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | ||||||||||
Net income from continuing operations | -341.18%-75M | -23.33%-37M | -35.71%-57M | 45.30%-99M | 64.29%-10M | 57.50%-17M | 62.50%-30M | -27.27%-42M | 31.44%-181M | 79.10%-28M |
Other non cash items | ---- | ---- | ---- | 175.00%22M | ---- | ---- | ---- | ---- | --8M | ---- |
Change In working capital | 132.00%8M | 89.66%-3M | 12,400.00%123M | 772.73%96M | 196.08%151M | 45.65%-25M | -52.63%-29M | -103.85%-1M | -85.53%11M | 1,120.00%51M |
-Change in receivables | ---- | ---- | ---- | 106.52%6M | ---- | ---- | ---- | ---- | -196.84%-92M | ---- |
-Change in inventory | ---- | ---- | ---- | -28.57%-9M | ---- | ---- | ---- | ---- | 53.33%-7M | ---- |
-Change in other current liabilities | ---- | ---- | ---- | -10.00%99M | ---- | ---- | ---- | ---- | 2,850.00%110M | ---- |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 4.35%-22M | 32.00%-17M | 1,883.33%107M | 695.65%137M | 214.75%192M | 43.90%-23M | 60.94%-25M | -128.57%-6M | 41.03%-23M | 139.10%61M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Net PPE purchase and sale | ---- | ---- | ---- | 66.67%-2M | ---- | ---- | ---- | ---- | 14.29%-6M | ---- |
Net intangibles purchase and sale | -21.95%-50M | -19.05%-50M | -45.24%-61M | -39.84%-172M | -42.42%-47M | -36.67%-41M | -44.83%-42M | -35.48%-42M | -39.77%-123M | -151.56%-33M |
Net business purchase and sale | ---9M | ---6M | ---- | --0 | --0 | --0 | --0 | ---- | -263.81%-172M | ---155M |
Net investment purchase and sale | ---- | ---- | ---- | --5M | ---- | ---- | ---- | ---- | --0 | ---- |
Net other investing changes | ---- | ---- | 1,883.33%107M | ---- | ---- | --1M | ---- | ---6M | --1M | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -47.50%-59M | -33.33%-56M | 195.83%46M | 43.67%-169M | 76.68%-45M | 14.89%-40M | -44.83%-42M | -54.84%-48M | -2,242.86%-300M | -216.27%-193M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | --0 | ---1M | ---1M | 99.78%-1M | 99.78%-1M | -200.00%-1M | --0 | --0 | -363.16%-450M | ---451M |
Net common stock issuance | --0 | --0 | --0 | -93.75%21M | --0 | --0 | --0 | 11.11%20M | 8,300.00%336M | --292M |
Net other financing activities | ---- | 0.00%1M | ---- | -100.34%-1M | --0 | ---- | -97.50%1M | -93.33%1M | 1,440.91%295M | --194M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 12.50%-7M | -16.67%-7M | -157.14%-8M | -105.13%-8M | -128.57%-8M | -113.56%-8M | -114.63%-6M | -48.15%14M | 16.42%156M | 233.33%28M |
Net cash flow | ||||||||||
Beginning cash position | 8.11%360M | 9.20%439M | -8.22%402M | 6.83%438M | -2.95%263M | -4.58%333M | -4.74%402M | 6.83%438M | 121.62%410M | -9.06%271M |
Current changes in cash | -23.94%-88M | -9.59%-80M | 453.66%145M | -295.24%-41M | -16.27%139M | 11.25%-71M | -4.29%-73M | -920.00%-41M | -91.39%21M | 33.87%166M |
Effect of exchange rate changes | -200.00%-1M | -50.00%2M | ---1M | -28.57%5M | --0 | -50.00%1M | 233.33%4M | --0 | 143.75%7M | 108.33%1M |
End cash Position | 3.04%271M | 8.11%360M | 9.20%439M | -8.22%402M | -8.22%402M | -2.95%263M | -4.58%333M | -4.74%402M | 6.83%438M | 6.83%438M |
Free cash flow | -12.50%-72M | 0.00%-67M | 195.83%46M | 75.66%-37M | 550.00%143M | 9.86%-64M | 27.96%-67M | -380.00%-48M | -13.43%-152M | 122.22%22M |
Currency Unit | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK |
No Data
No Data