Lohilo Foods AB (publ) (NGM: LOHILO)
Sweden
· Delayed Price · Currency is SEK 1.295
-0.095 (-6.83%)
At close: Dec 23, 2024
Lohilo Foods 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 | Sep '24 Sep 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 | -18.69 | -29.12 | -29.77 | -68.85 | -18.06 | -12.27 | Upgrade
|
| Depreciation & Amortization | 5.6 | 6.42 | 9.05 | 9.68 | 5.82 | 6.78 | Upgrade
|
| Other Operating Activities | 8.73 | 8.74 | 5.1 | -6.55 | -4.18 | -3.17 | Upgrade
|
| Change in Accounts Receivable | 3.75 | 0.78 | 2.94 | 9.81 | -2.05 | -12.75 | Upgrade
|
| Change in Inventory | 2.87 | 3.12 | 12.83 | -4.19 | 12.9 | -14.7 | Upgrade
|
| Change in Accounts Payable | 0.28 | 0.28 | -16.49 | 15.97 | -10 | 24.19 | Upgrade
|
| Change in Other Net Operating Assets | -5.71 | 6.07 | -3.84 | 15.12 | 3.4 | 1.08 | Upgrade
|
| Operating Cash Flow | -3.19 | -3.73 | -20.18 | -29.02 | -12.18 | -10.84 | Upgrade
|
| Capital Expenditures | - | -0.1 | -0.36 | -1.73 | -1.1 | -4.19 | Upgrade
|
| Sale (Purchase) of Intangibles | - | - | -0.05 | -10.6 | -0.47 | -7.24 | Upgrade
|
| Investing Cash Flow | - | -0.1 | -0.41 | -12.33 | -1.57 | -11.43 | Upgrade
|
| Short-Term Debt Issued | - | - | - | 12.66 | - | 13.98 | Upgrade
|
| Long-Term Debt Issued | - | - | - | - | - | 0.72 | Upgrade
|
| Total Debt Issued | - | - | - | 12.66 | - | 14.7 | Upgrade
|
| Short-Term Debt Repaid | - | -8.83 | -0.89 | - | -14.29 | - | Upgrade
|
| Long-Term Debt Repaid | - | -2.26 | -5.14 | -5.56 | -5.08 | - | Upgrade
|
| Total Debt Repaid | -2.37 | -11.09 | -6.03 | -5.56 | -19.37 | - | Upgrade
|
| Net Debt Issued (Repaid) | -2.37 | -11.09 | -6.03 | 7.1 | -19.37 | 14.7 | Upgrade
|
| Issuance of Common Stock | 6.69 | 18.33 | 27.24 | 58.83 | 35.73 | 9.04 | Upgrade
|
| Common Dividends Paid | - | - | - | - | - | -1.32 | Upgrade
|
| Other Financing Activities | -0 | -0 | - | -27.19 | - | - | Upgrade
|
| Financing Cash Flow | 4.32 | 7.24 | 21.22 | 38.74 | 16.36 | 22.42 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | - | - | - | 0 | Upgrade
|
| Net Cash Flow | 1.13 | 3.42 | 0.62 | -2.61 | 2.61 | 0.15 | Upgrade
|
| Free Cash Flow | -3.19 | -3.82 | -20.54 | -30.75 | -13.28 | -15.03 | Upgrade
|
| Free Cash Flow Margin | -1.63% | -2.10% | -8.80% | -12.38% | -5.68% | -10.61% | Upgrade
|
| Free Cash Flow Per Share | -0.08 | -0.13 | -1.08 | -2.01 | -0.97 | -1.25 | Upgrade
|
| Cash Interest Paid | - | - | - | - | - | 1.54 | Upgrade
|
| Cash Income Tax Paid | 0.12 | 0.34 | -0.08 | 0.56 | 0.06 | -0.18 | Upgrade
|
| Levered Free Cash Flow | -2.3 | 0.44 | -13.92 | -6.65 | -5.68 | -15.41 | Upgrade
|
| Unlevered Free Cash Flow | -1.07 | 2.07 | -13.05 | -5.67 | -4.63 | -14.45 | Upgrade
|
| Change in Net Working Capital | -2.84 | -11.9 | 4.39 | -36.71 | -4.19 | 2 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.