(Q3)Sep 30, 2024 | (Q2)Jun 30, 2024 | (Q1)Mar 31, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | ||||||||||
Net income from continuing operations | -4.06%54.4M | 90.61%58.9M | 77.23%53.7M | 44.33%173.2M | 56.37%55.2M | 161.29%56.7M | -19.11%30.9M | 22.18%30.3M | 85.89%120M | 139.29%35.3M |
Deferred tax | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | 48.62%-1.3M | ---- |
Other non cash items | 11.11%-4M | 109.52%200K | 628.57%3.7M | -69.23%9.6M | 1,137.50%9.9M | -154.22%-4.5M | -116.54%-2.1M | -122.58%-700K | -27.94%31.2M | -85.52%800K |
Change In working capital | -32.44%22.7M | -2,333.33%-36.5M | -351.79%-42.3M | 165.60%59.5M | -26.71%10.7M | 294.22%33.6M | 98.40%-1.5M | 153.16%16.8M | -328.29%-90.7M | 3,026.34%14.6M |
-Change in receivables | 15,300.00%15.4M | 32.75%-19.3M | -220.93%-27.6M | -5,720.00%-28.1M | 0.00%9.1M | --100K | ---28.7M | ---8.6M | -61.03%500K | --9.1M |
-Change in inventory | 33.69%25M | -492.31%-20.4M | -905.41%-37.2M | 174.70%31M | -40.76%10.9M | --18.7M | --5.2M | ---3.7M | -134.20%-41.5M | --18.4M |
-Change in other current liabilities | -113.67%-1.9M | -74.70%8.3M | -1,162.50%-8.5M | 474.23%36.3M | -1,033.33%-11.2M | --13.9M | --32.8M | --800K | -160.76%-9.7M | --1.2M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -7.37%125.6M | -0.25%81.2M | -29.26%70.6M | 70.64%444M | 31.56%126.3M | 100.00%135.6M | 418.47%81.4M | 116.96%99.8M | 106.76%260.2M | 164.45%96M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Net PPE purchase and sale | -55.00%-9.3M | -35.16%-12.3M | 25.45%-8.2M | 54.62%-33.9M | 52.44%-7.8M | 62.73%-6M | 57.08%-9.1M | 47.37%-11M | -191.93%-74.7M | -41.25%-16.4M |
Net intangibles purchase and sale | 60.00%-400K | -3,714.29%-26.7M | -100.00%-400K | -129.33%-2.2M | -102.91%-300K | 37.50%-1M | -16.67%-700K | 66.67%-200K | 441.84%7.5M | 1,316.06%10.3M |
Net business purchase and sale | ---27.7M | --0 | 42.70%-53M | 96.95%-140.3M | 76.08%-26.1M | --0 | -246.55%-20.1M | 97.78%-92.5M | -149.82%-4.6B | -331.31%-109.1M |
Net other investing changes | ---- | ---100K | --100K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -434.29%-37.4M | -30.77%-39.1M | 40.69%-61.5M | 96.22%-176.4M | 70.31%-34.2M | 97.73%-7M | -8.33%-29.9M | 97.52%-103.7M | -149.70%-4.67B | 9.50%-115.2M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | 33.33%-50M | 0.00%-50M | ---25M | -119.61%-200.5M | -199.21%-75M | -137.76%-75M | ---50M | --0 | 119.87%1.02B | --75.6M |
Net common stock issuance | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- | 208.67%3.55B | -3.68%1.1M |
Cash dividends paid | ---- | -4.58%-36.5M | ---- | -10.44%-34.9M | ---- | ---- | -10.44%-34.9M | ---- | -86.50%-31.6M | ---- |
Net other financing activities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --100K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 29.66%-59.3M | -2.45%-96.2M | -286.36%-34M | -106.04%-271.6M | -224.04%-84.1M | -144.25%-84.3M | -141.39%-93.9M | -100.21%-8.8M | 183.06%4.49B | 1,984.38%67.8M |
Net cash flow | ||||||||||
Beginning cash position | -13.97%170M | -3.40%224.3M | -3.18%237.3M | 80.09%245.1M | 25.17%243.2M | -16.09%197.6M | -16.26%232.2M | 80.09%245.1M | -52.09%136.1M | 40.73%194.3M |
Current changes in cash | -34.76%28.9M | -27.59%-54.1M | -96.06%-24.9M | -104.52%-4M | -83.54%8M | 188.96%44.3M | 16.54%-42.4M | -109.03%-12.7M | 157.08%88.5M | 151.38%48.6M |
Effect of exchange rate changes | -538.46%-5.7M | -103.90%-300K | 6,150.00%12.1M | -118.54%-3.8M | -761.90%-13.9M | -84.88%1.3M | -14.44%7.7M | -140.00%-200K | 190.57%20.5M | -31.48%2.1M |
End cash Position | -20.60%193.1M | -13.97%170M | -3.40%224.3M | -3.18%237.3M | -3.18%237.3M | 25.17%243.2M | -16.09%197.6M | -16.26%232.2M | 80.11%245.1M | 80.11%245.1M |
Free cash flow | -9.88%115.9M | -41.06%42.2M | -30.02%62M | 119.89%407.9M | 50.19%118.2M | 156.69%128.6M | 1,273.77%71.6M | 261.63%88.6M | 89.16%185.5M | 230.06%78.7M |
Currency Unit | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK |
No Data