Xspray Pharma AB (publ) (STO: XSPRAY)
Sweden
· Delayed Price · Currency is SEK 42.40
-1.00 (-2.30%)
Nov 18, 2024, 11:29 AM CET
Xspray Pharma 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 | -258.05 | -179.67 | -131.67 | -96.7 | -52.41 | -45.77 | Upgrade
|
| Depreciation & Amortization | 9.34 | 9.19 | 9.53 | 8.87 | 7.69 | 4.8 | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.02 | 0.01 | - | 0.1 | -0.11 | - | Upgrade
|
| Other Operating Activities | 25.91 | -1.23 | 15.53 | 31.75 | -1.64 | -2.16 | Upgrade
|
| Change in Accounts Receivable | 30.29 | -4.11 | -2.94 | -5.71 | 2.48 | -1.96 | Upgrade
|
| Change in Inventory | -7.18 | -35.23 | - | - | - | - | Upgrade
|
| Change in Other Net Operating Assets | 6.28 | 7.76 | -0.63 | 10.09 | -3.79 | 10.86 | Upgrade
|
| Operating Cash Flow | -193.39 | -203.28 | -110.18 | -51.61 | -47.79 | -34.24 | Upgrade
|
| Capital Expenditures | -6.99 | -2.69 | -24.47 | -1.31 | -4.57 | -23.1 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | - | - | 0.38 | - | Upgrade
|
| Sale (Purchase) of Intangibles | -31.32 | -49.86 | -103.82 | -94.65 | -88.98 | -68.89 | Upgrade
|
| Other Investing Activities | -5.35 | -13.33 | -7.06 | -9.85 | -3.66 | - | Upgrade
|
| Investing Cash Flow | -43.67 | -65.88 | -135.35 | -105.82 | -96.83 | -91.99 | Upgrade
|
| Long-Term Debt Issued | - | 45 | - | - | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -1.65 | -2.13 | -2.15 | -0.94 | - | Upgrade
|
| Net Debt Issued (Repaid) | -3.84 | 43.35 | -2.13 | -2.15 | -0.94 | - | Upgrade
|
| Issuance of Common Stock | 192.64 | 297.92 | 100 | 99.88 | 249.32 | 122.29 | Upgrade
|
| Other Financing Activities | -9.23 | -25.68 | -4.06 | 5.99 | 11.96 | -7.45 | Upgrade
|
| Financing Cash Flow | 179.57 | 315.59 | 93.81 | 103.71 | 260.35 | 114.84 | Upgrade
|
| Foreign Exchange Rate Adjustments | -0.23 | -0.31 | - | - | - | - | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | - | - | 0 | - | Upgrade
|
| Net Cash Flow | -57.72 | 46.14 | -151.72 | -53.72 | 115.73 | -11.39 | Upgrade
|
| Free Cash Flow | -200.39 | -205.97 | -134.65 | -52.92 | -52.36 | -57.34 | Upgrade
|
| Free Cash Flow Per Share | -6.14 | -7.74 | -6.39 | -2.75 | -3.04 | -3.77 | Upgrade
|
| Cash Interest Paid | 1.75 | 1.17 | 0.15 | 0 | 0.01 | 0.07 | Upgrade
|
| Levered Free Cash Flow | -115.61 | -188.45 | -203.39 | -142.37 | -122.35 | -105.63 | Upgrade
|
| Unlevered Free Cash Flow | -115.59 | -188.02 | -203.38 | -142.37 | -122.35 | -105.59 | Upgrade
|
| Change in Net Working Capital | -57.88 | 31.69 | 2.51 | -5.32 | 2.96 | -10.2 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.