Bodyflight Sweden AB (publ) (NGM: BODY)
Sweden
· Delayed Price · Currency is SEK 1.070
+0.075 (7.54%)
At close: Nov 14, 2024
Bodyflight Sweden AB Cash Flow Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '24 Jun 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Net Income | -0.26 | 2.43 | 2.21 | 1.34 | 0.4 | -16.21 | Upgrade
|
| Depreciation & Amortization | 4.78 | 3.64 | 2.76 | 2.78 | 3 | 3.01 | Upgrade
|
| Other Amortization | 0.09 | 0.09 | - | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Assets | - | - | - | - | 0.22 | 0.29 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | - | - | 20.46 | Upgrade
|
| Other Operating Activities | 0.78 | 0.37 | 0.52 | 0.25 | 0.59 | -4.34 | Upgrade
|
| Change in Accounts Receivable | 1.05 | 1.14 | -1.34 | -0.23 | -0.15 | 1.34 | Upgrade
|
| Change in Inventory | -0.09 | -0.07 | -0.01 | -0 | 0.17 | -0.14 | Upgrade
|
| Change in Other Net Operating Assets | -1.13 | 1.03 | 0.48 | -0.52 | -7.27 | 10.97 | Upgrade
|
| Operating Cash Flow | 5.23 | 8.63 | 4.63 | 3.63 | -3.03 | 15.39 | Upgrade
|
| Operating Cash Flow Growth | -6.60% | 86.49% | 27.58% | - | - | 189.71% | Upgrade
|
| Capital Expenditures | -3.15 | -2.97 | -0.21 | -0.07 | - | -41.47 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | - | - | 0.18 | - | Upgrade
|
| Cash Acquisitions | -4.04 | -4.04 | - | - | - | - | Upgrade
|
| Divestitures | - | - | - | - | 0.24 | - | Upgrade
|
| Investment in Securities | 3 | - | - | - | - | 0.03 | Upgrade
|
| Investing Cash Flow | -4.14 | -7 | -0.21 | -0.07 | 0.43 | -41.43 | Upgrade
|
| Long-Term Debt Issued | - | - | - | - | 3.51 | 14.58 | Upgrade
|
| Total Debt Issued | - | - | - | - | 3.51 | 14.58 | Upgrade
|
| Long-Term Debt Repaid | - | -7.93 | -6.74 | -2.92 | - | - | Upgrade
|
| Net Debt Issued (Repaid) | -2.49 | -7.93 | -6.74 | -2.92 | 3.51 | 14.58 | Upgrade
|
| Issuance of Common Stock | - | 2.29 | - | 1.87 | - | 7.69 | Upgrade
|
| Other Financing Activities | 3.15 | 3.15 | - | - | - | - | Upgrade
|
| Financing Cash Flow | -2.49 | -2.5 | -6.74 | -1.06 | 3.51 | 22.27 | Upgrade
|
| Net Cash Flow | -1.4 | -0.87 | -2.32 | 2.5 | 0.9 | -3.77 | Upgrade
|
| Free Cash Flow | 2.08 | 5.66 | 4.42 | 3.56 | -3.03 | -26.07 | Upgrade
|
| Free Cash Flow Growth | -61.65% | 28.00% | 24.29% | - | - | - | Upgrade
|
| Free Cash Flow Margin | 5.61% | 16.41% | 15.17% | 12.56% | -12.84% | -83.24% | Upgrade
|
| Free Cash Flow Per Share | 0.12 | 0.37 | 0.33 | 0.27 | -0.24 | -2.09 | Upgrade
|
| Cash Interest Paid | 1.69 | 1.69 | 1.41 | - | - | - | Upgrade
|
| Cash Income Tax Paid | - | -0.05 | 0.07 | -0.06 | -0.15 | 0.83 | Upgrade
|
| Levered Free Cash Flow | - | 5.5 | 3.22 | 3.01 | -5.02 | -26.83 | Upgrade
|
| Unlevered Free Cash Flow | - | 6.55 | 4.1 | 3.97 | -3.89 | -25.79 | Upgrade
|
| Change in Net Working Capital | - | -3.03 | 0.93 | 0.69 | 8.39 | -11.36 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.