Sedana Medical AB (publ) (STO: SEDANA)
Sweden
· Delayed Price · Currency is SEK 18.96
+3.60 (23.44%)
Dec 20, 2024, 5:29 PM CET
Sedana Medical 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 - 2015 |
|---|---|---|---|---|---|---|---|
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 - 2015 |
| Net Income | -57.24 | -59.61 | -73.51 | -57.97 | -27.14 | -16.38 | Upgrade
|
| Depreciation & Amortization | 6.77 | 7.49 | 7.64 | 8.38 | 6.69 | 5.35 | Upgrade
|
| Other Amortization | 15.44 | 15.44 | 14.94 | 3.37 | 0.37 | 0.37 | Upgrade
|
| Asset Writedown & Restructuring Costs | 2.19 | 2.19 | 1.32 | 1.58 | 7.42 | 1.34 | Upgrade
|
| Other Operating Activities | 23.79 | 17.35 | -30.5 | -8.17 | 4.39 | -0.28 | Upgrade
|
| Change in Accounts Receivable | -5.07 | -6.25 | 7.49 | -2.17 | -15.29 | -6.66 | Upgrade
|
| Change in Inventory | 8.53 | -6.74 | -27.5 | -2.3 | -1.16 | -1.08 | Upgrade
|
| Change in Other Net Operating Assets | -4.68 | -7.94 | -15.32 | 16.05 | 16.88 | 10.16 | Upgrade
|
| Operating Cash Flow | -10.27 | -38.06 | -115.43 | -41.22 | -7.85 | -7.17 | Upgrade
|
| Capital Expenditures | -1.22 | -0.52 | -0.74 | -5.19 | -12.44 | -4.29 | Upgrade
|
| Sale (Purchase) of Intangibles | -185.53 | -168.37 | -137.05 | -105.06 | -72.18 | -49.84 | Upgrade
|
| Investment in Securities | 155.31 | -153.07 | - | - | - | - | Upgrade
|
| Other Investing Activities | 0 | - | - | - | - | - | Upgrade
|
| Investing Cash Flow | -31.44 | -321.96 | -137.78 | -110.26 | -84.62 | -54.13 | Upgrade
|
| Long-Term Debt Repaid | - | -4.86 | -4.51 | -3.58 | -2.46 | -1.53 | Upgrade
|
| Net Debt Issued (Repaid) | -3.98 | -4.86 | -4.51 | -3.58 | -2.46 | -1.53 | Upgrade
|
| Issuance of Common Stock | - | - | - | 614.9 | 7.86 | 376.74 | Upgrade
|
| Other Financing Activities | - | - | 3 | -6.25 | 0.39 | -8.7 | Upgrade
|
| Financing Cash Flow | -3.98 | -4.86 | -1.51 | 605.07 | 5.79 | 366.52 | Upgrade
|
| Foreign Exchange Rate Adjustments | -18.72 | -11.69 | 26.28 | 6.42 | -1.71 | -0 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | -0 | - | 0 | - | - | - | Upgrade
|
| Net Cash Flow | -64.42 | -376.56 | -228.44 | 460.01 | -88.39 | 305.21 | Upgrade
|
| Free Cash Flow | -11.5 | -38.58 | -116.17 | -46.41 | -20.29 | -11.47 | Upgrade
|
| Free Cash Flow Margin | -6.60% | -25.07% | -94.55% | -29.16% | -14.31% | -16.01% | Upgrade
|
| Free Cash Flow Per Share | -0.12 | -0.39 | -1.17 | -0.50 | -0.22 | -0.14 | Upgrade
|
| Cash Interest Paid | 0.2 | 0.22 | 0.26 | 0.24 | 0.19 | 0.08 | Upgrade
|
| Cash Income Tax Paid | 0.68 | 0.56 | 0.58 | 0.32 | 0.87 | -0.26 | Upgrade
|
| Levered Free Cash Flow | -200.95 | -203.77 | -214.99 | -126.18 | -91.23 | -55.96 | Upgrade
|
| Unlevered Free Cash Flow | -200.82 | -203.64 | -214.83 | -126.03 | -91.12 | -55.9 | Upgrade
|
| Change in Net Working Capital | 2.76 | 16.09 | 34.67 | -10.73 | 0.21 | -2.93 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.