Impact Coatings AB (publ) (STO: IMPC)

Impact Coatings AB Cash Flow Statement

Financials in millions SEK. Fiscal year is January - December.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Sep 30, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Net Income	-25.6	-32	-47	-32.09	-22.98	-26.39
Depreciation & Amortization	6.3	4.7	1.8	1.42	2.24	2.26
Other Amortization	0.1	0.1	1	1.25	1.25	1.25
Other Operating Activities	1.2	0.8	25.9	2.45	5.14	0.88
Change in Accounts Receivable	22.6	22.6	-1.6	-13	-2.75	-17.17
Change in Inventory	-40.3	-40.3	-22.5	5.92	-14.12	7.98
Change in Other Net Operating Assets	-9.3	2	-	2.29	1.96	-0.59
Operating Cash Flow	-45	-42.1	-42.4	-31.76	-29.25	-31.78
Capital Expenditures	-25.4	-25.4	-25.9	-2.1	-	-0.17
Sale of Property, Plant & Equipment	-	-	-	-	0.1	-
Sale (Purchase) of Intangibles	-1.8	-1.8	-	-	-	-
Investing Cash Flow	-26.7	-27.2	-25.9	-2.1	0.1	-0.17
Issuance of Common Stock	-	148.2	-	113.7	-	64.07
Other Financing Activities	-	-18.4	-	-	-	-
Financing Cash Flow	-	129.8	-	113.7	-	64.07
Foreign Exchange Rate Adjustments	-2.2	-2.1	0.2	-	-	-
Miscellaneous Cash Flow Adjustments	-0.1	-	-	-0	-	-
Net Cash Flow	-74	58.4	-68.1	79.84	-29.15	32.12
Free Cash Flow	-70.4	-67.5	-68.3	-33.86	-29.25	-31.95
Free Cash Flow Margin	-54.70%	-57.54%	-129.85%	-57.18%	-74.03%	-65.10%
Free Cash Flow Per Share	-0.80	-0.86	-1.21	-0.61	-0.56	-0.74
Cash Interest Paid	-	-	-	-	0.01	0.02
Levered Free Cash Flow	-66.01	-56.73	-52.86	-21.79	-25.91	-22.16
Unlevered Free Cash Flow	-66.01	-56.73	-52.86	-21.78	-25.91	-22.15
Change in Net Working Capital	28.46	14.7	-1.68	1.86	15.78	8.9

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