NAXS AB (publ) (STO: NAXS)
Sweden
· Delayed Price · Currency is SEK 58.60
-0.80 (-1.35%)
Aug 30, 2024, 5:20 PM CET
NAXS 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 | -79 | -60 | 324 | 495 | 4 | 50 | Upgrade
|
| Depreciation & Amortization | 122 | 119 | 113 | 117 | 113 | 111 | Upgrade
|
| Other Amortization | 2 | 2 | 3 | 1 | 2 | 2 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | - | - | -1 | - | - | Upgrade
|
| Loss (Gain) on Equity Investments | -8 | -8 | -1 | -65 | -7 | 2 | Upgrade
|
| Other Operating Activities | 48 | -70 | 82 | 20 | 30 | 4 | Upgrade
|
| Change in Accounts Receivable | 116 | 116 | -53 | -277 | 15 | 94 | Upgrade
|
| Change in Inventory | 373 | 373 | -86 | -525 | 135 | 16 | Upgrade
|
| Change in Other Net Operating Assets | -376 | 19 | -178 | 267 | 49 | -79 | Upgrade
|
| Operating Cash Flow | 198 | 491 | 204 | 32 | 341 | 200 | Upgrade
|
| Operating Cash Flow Growth | -39.45% | 140.69% | 537.50% | -90.62% | 70.50% | 132.56% | Upgrade
|
| Capital Expenditures | -50 | -101 | -53 | -25 | -21 | -25 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | - | 1 | - | 1 | Upgrade
|
| Cash Acquisitions | - | - | -9 | - | - | - | Upgrade
|
| Divestitures | - | - | 10 | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -81 | -44 | -1 | -1 | - | - | Upgrade
|
| Investment in Securities | 16 | - | - | - | - | - | Upgrade
|
| Other Investing Activities | - | - | -3 | - | - | -13 | Upgrade
|
| Investing Cash Flow | -115 | -145 | -56 | -25 | -21 | -37 | Upgrade
|
| Long-Term Debt Issued | - | 13 | 100 | 68 | 309 | 552 | Upgrade
|
| Long-Term Debt Repaid | - | -179 | -99 | -189 | -627 | -633 | Upgrade
|
| Net Debt Issued (Repaid) | -166 | -166 | 1 | -121 | -318 | -81 | Upgrade
|
| Common Dividends Paid | -156 | -156 | -156 | - | - | -23 | Upgrade
|
| Financing Cash Flow | -222 | -322 | -155 | -121 | -318 | -104 | Upgrade
|
| Foreign Exchange Rate Adjustments | -1 | - | 3 | 2 | -4 | 1 | Upgrade
|
| Net Cash Flow | -140 | 24 | -4 | -112 | -2 | 60 | Upgrade
|
| Free Cash Flow | 148 | 390 | 151 | 7 | 320 | 175 | Upgrade
|
| Free Cash Flow Growth | -33.33% | 158.28% | 2057.14% | -97.81% | 82.86% | 224.07% | Upgrade
|
| Free Cash Flow Margin | 3.00% | 7.32% | 2.20% | 0.13% | 8.71% | 4.01% | Upgrade
|
| Free Cash Flow Per Share | 11.40 | 30.04 | 11.63 | 0.54 | 24.65 | 13.48 | Upgrade
|
| Cash Interest Paid | 38 | 33 | 23 | 14 | 18 | 22 | Upgrade
|
| Cash Income Tax Paid | 31 | 28 | 53 | 67 | 10 | 2 | Upgrade
|
| Levered Free Cash Flow | 69.5 | 369.5 | 18 | -99.25 | 362.25 | 128.75 | Upgrade
|
| Unlevered Free Cash Flow | 87.63 | 387 | 29.88 | -90.5 | 373.5 | 142.5 | Upgrade
|
| Change in Net Working Capital | -124 | -451 | 279 | 540 | -237 | -2 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.