Grangex 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
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
Net Income	-70.88	-27.84	-12.96	-9.66	-6.62	-12.41
Depreciation & Amortization	4.99	1.42	0.89	0.85	1.3	2.05
Other Operating Activities	-0.82	5.08	0.09	-0.31	-9.25	12.24
Change in Accounts Receivable	7.53	-14.49	0.56	-3.31	2.58	2.1
Change in Inventory	0.61	0.27	-1.36	-0.51	0.14	0.9
Change in Other Net Operating Assets	-7.01	32.19	2.38	-2.06	11.64	-5.41
Operating Cash Flow	-65.57	-3.37	-10.4	-15.01	-0.21	-0.54
Capital Expenditures	-30.44	-32.46	-0.7	-1	-1.94	-
Sale of Property, Plant & Equipment	-	-	-	-	-	1.42
Sale (Purchase) of Intangibles	-54.28	-43.38	-36.63	-19	-	-
Other Investing Activities	0.11	0.11	-	-1.7	-1.33	0.11
Investing Cash Flow	-233.19	-75.73	-37.33	-21.7	-3.26	1.53
Long-Term Debt Issued	-	103.48	-	-	-	-
Long-Term Debt Repaid	-	-2.62	-3.43	-5.23	-8.49	-4.7
Net Debt Issued (Repaid)	312.9	100.86	-3.43	-5.23	-8.49	-4.7
Issuance of Common Stock	57.61	0.01	35.78	86.52	11.22	3.42
Other Financing Activities	-	-	-	-16.93	-	-
Financing Cash Flow	370.51	100.88	32.36	64.36	2.74	-1.28
Miscellaneous Cash Flow Adjustments	-	-	-	-	-	-0
Net Cash Flow	71.74	21.78	-15.37	27.66	-0.74	-0.29
Free Cash Flow	-96.02	-35.82	-11.1	-16.01	-2.14	-0.54
Free Cash Flow Margin	-311.36%	-96.83%	-46.09%	-97.70%	-9.97%	-1.42%
Free Cash Flow Per Share	-9.52	-4.12	-1.30	-2.41	-0.57	-1.73
Cash Interest Paid	8.91	8.91	0.39	0.42	7.49	4.31
Cash Income Tax Paid	0.04	0.1	0.1	0.42	-	-
Levered Free Cash Flow	-132.1	-78.45	-45.15	7.86	-44.89	-
Unlevered Free Cash Flow	-106.31	-69.52	-44.91	8.13	-42.24	-
Change in Net Working Capital	-8.24	-17.76	0.61	-34.02	42.22	-

Source: S&P Capital IQ. Standard template. Financial Sources.