(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 | -98.99%-197M | -180.00%-28M | -341.18%-75M | -23.33%-37M | -35.71%-57M | 45.30%-99M | 64.29%-10M | 57.50%-17M | 62.50%-30M | -27.27%-42M |
Other non cash items | --2M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Change In working capital | 37.50%132M | -96.69%5M | 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 |
-Change in receivables | 316.67%25M | ---- | ---- | ---- | ---- | 106.52%6M | ---- | ---- | ---- | ---- |
-Change in inventory | 44.44%-5M | ---- | ---- | ---- | ---- | -28.57%-9M | ---- | ---- | ---- | ---- |
-Change in other current liabilities | 13.13%112M | ---- | ---- | ---- | ---- | -10.00%99M | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -30.66%95M | -85.94%27M | 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 |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Net PPE purchase and sale | -500.00%-12M | ---- | ---- | ---- | ---- | 66.67%-2M | ---- | ---- | ---- | ---- |
Net intangibles purchase and sale | -17.44%-202M | 12.77%-41M | -21.95%-50M | -19.05%-50M | -45.24%-61M | -39.84%-172M | -42.42%-47M | -36.67%-41M | -44.83%-42M | -35.48%-42M |
Net business purchase and sale | ---15M | --0 | ---9M | ---6M | ---- | --0 | --0 | --0 | --0 | ---- |
Net investment purchase and sale | --0 | ---- | ---- | ---- | ---- | --5M | ---- | ---- | ---- | ---- |
Net other investing changes | ---- | ---- | ---- | ---- | 1,883.33%107M | ---- | ---- | --1M | ---- | ---6M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -35.50%-229M | -15.56%-52M | -47.50%-59M | -33.33%-56M | 195.83%46M | 43.67%-169M | 76.68%-45M | 14.89%-40M | -44.83%-42M | -54.84%-48M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | -200.00%-3M | 0.00%-1M | --0 | ---1M | ---1M | 99.78%-1M | 99.78%-1M | -200.00%-1M | --0 | --0 |
Net common stock issuance | --0 | --0 | --0 | --0 | --0 | -93.75%21M | --0 | --0 | --0 | 11.11%20M |
Net other financing activities | 200.00%1M | --0 | ---- | 0.00%1M | ---- | -100.34%-1M | --0 | ---- | -97.50%1M | -93.33%1M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -262.50%-29M | 12.50%-7M | 12.50%-7M | -16.67%-7M | -157.14%-8M | -105.13%-8M | -128.57%-8M | -113.56%-8M | -114.63%-6M | -48.15%14M |
Net cash flow | ||||||||||
Beginning cash position | -8.22%402M | 3.04%271M | 8.11%360M | 9.20%439M | -8.22%402M | 6.83%438M | -2.95%263M | -4.58%333M | -4.74%402M | 6.83%438M |
Current changes in cash | -297.56%-163M | -123.02%-32M | -23.94%-88M | -9.59%-80M | 453.66%145M | -295.24%-41M | -16.27%139M | 11.25%-71M | -4.29%-73M | -920.00%-41M |
Effect of exchange rate changes | -160.00%-3M | ---2M | -200.00%-1M | -50.00%2M | ---1M | -28.57%5M | --0 | -50.00%1M | 233.33%4M | --0 |
End cash Position | -41.29%236M | -41.29%236M | 3.04%271M | 8.11%360M | 9.20%439M | -8.22%402M | -8.22%402M | -2.95%263M | -4.58%333M | -4.74%402M |
Free cash flow | -221.62%-119M | -118.18%-26M | -12.50%-72M | 0.00%-67M | 195.83%46M | 75.66%-37M | 550.00%143M | 9.86%-64M | 27.96%-67M | -380.00%-48M |
Currency Unit | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK |
No Data