Boozt AB (publ) (BOOZT.ST) - Quarterly Cash Flow Statement

Home
BOOZT.ST
Financials

127 (SEK) • At close February 20, 2024

Overview | Financials

Numbers are in millions (except for per share data and ratios) SEK.

	2024 Q2	2024 Q1	2023 Q4	2023 Q3	2023 Q2	2023 Q1	2022 Q4	2022 Q3	2022 Q2	2022 Q1	2021 Q4	2021 Q3	2021 Q2	2021 Q1	2020 Q4	2020 Q3	2020 Q2	2020 Q1	2019 Q4	2019 Q3	2019 Q2	2019 Q1	2018 Q4	2018 Q3	2018 Q2	2018 Q1	2017 Q4	2017 Q3	2017 Q2	2017 Q1	2016 Q4	2016 Q3	2016 Q2	2016 Q1
Operating Activities:
Net Income Numbers are in millions	59	2	143	52.9	66.1	-2.5	157.6	35.6	63.7	-4.8	117.9	7.4	80.9	58.3	102	47.9	120.3	-87.8	104.6	-40.8	48.9	-21	69.1	-28.8	34.1	-6.4	51.1	-11.8	-82.9	-26.1	45.8	-16.2	8.6	-17.1
Depreciation & Amortization Numbers are in millions	67	66	64	63.3	-2.2	60.9	58.6	55.4	54.3	54.3	48	43.2	37.8	38	32.8	30.7	29.2	69.1	26.9	26.1	28.7	24.5	14.3	12.3	11.5	11	9.9	9.2	8.7	3	4.5	3	2.8	2.2
Deferred Income Tax Numbers are in millions	0	0	347	-16	47.2	0	-1	0	0	0	-20	-17.4	-19.8	-15.4	-1.6	-4	-3.7	7.9	-3	-3	-2.8	-2.3	-0.9	-0.7	-0.5	-0.4	-0.6	-1	14.6	-9.3	-0.3	-0.1	-0.1	0
Stock Based Compensation Numbers are in millions	-3	22	47.5	-12.3	15	19	5.8	-10.2	6.8	8.5	31.8	-9.3	19.1	10.4	28.4	11.9	21	-8.5	-3.7	12.1	-6.7	9.6	-11.7	-6.5	0.8	2.2	1.3	-0.6	6.9	2.1	2	2	2	2
Change In Working Capital Numbers are in millions	18	-627	582.4	-150.4	-105.5	-723.8	610.7	56.7	-130.6	-216.9	227.7	-105.6	-19	-295	-61.1	74	326.8	22.2	-69.4	-18.8	31.5	-65.7	-46.3	-141.7	87.4	-13.4	20	-134.4	81.5	-67.9	16.2	-76.6	69.7	-45.9
Accounts Receivables Numbers are in millions	0	-58	-1	-852	193.6	456.8	-357.9	-544.2	444.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change In Inventory Numbers are in millions	203	-315	796.1	-926.5	108.9	-222.2	201.9	-437.5	225	-296.2	197.9	-383.2	90.8	-371.2	-178.9	-167.3	211.7	-69.1	125.9	-222.1	145.7	-108.5	-22.5	-227	2.5	-111.2	58.3	-156.5	23.7	-108.3	-23.7	-86.1	19.9	-59.1
Change In Accounts Payables Numbers are in millions	-249	-254	-273.6	852	-193.6	-456.8	357.9	544.2	-444.5	106.9	43.1	325.1	-117.7	52.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Working Capital Numbers are in millions	64	-58	60.9	776.1	-214.4	-501.6	408.8	494.2	-355.6	79.3	29.8	277.6	-109.8	76.2	117.8	241.3	115.1	91.3	-195.3	203.3	-114.2	42.8	-23.8	85.3	84.9	97.8	-38.3	22.1	57.8	40.4	39.9	9.5	49.8	13.2
Other Non Cash Items Numbers are in millions	172	672	-321.2	1	-1.4	-50.6	1	-15.4	-2.8	17	2.6	0.2	12.2	10.3	-0.2	-0.3	0.2	-9.8	0.5	0.1	0.3	-0.1	0.2	0.7	0.6	-0.7	-0.1	-0.1	-11.4	-0.1	0.1	-0.1	-0.1	-0.1
Operating Cash Flow Numbers are in millions	136	-588	862.7	-61.5	19.2	-696.5	832.7	122.1	-8.6	-141.9	408	-81.5	111.2	-193.4	100.3	160.2	493.8	-6.9	55.9	-24.3	99.9	-55	24.7	-164.7	133.9	-7.7	81.6	-138.7	17.4	-98.3	68.3	-88	82.9	-58.9
Investing Activities:
Investments In Property Plant And Equipment Numbers are in millions	-42	-96	-28.3	-32.9	-27.5	-33.9	-94.7	-31.8	-197.5	-196.1	-78	-190.5	-65.3	-42.4	-71.5	-43.6	-23.9	-15.1	-54.1	-73.2	-27.5	-12.5	-55.1	-11.6	-17.2	-7.2	-46.8	-4.4	-116.1	-5.1	-7	-3.9	-3.9	-19.4
Acquisitions Net Numbers are in millions	-5	0	-0.5	0	-1.4	0	-8.7	0	-22.7	-163.9	-2	-216.2	-13.7	0	-2	0	0	0	-3.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Purchases Of Investments Numbers are in millions	-2	0	0.7	-0.1	-0.4	-0.2	0.7	-0.4	-0.2	-0.1	-1	-0.3	0.2	-0.2	0	0	0	0	0	0	0	0	0	0	0	-0.4	0	0	-5.5	-0.3	0	0	-0.1	0
Sales Maturities Of Investments Numbers are in millions	0	0	24.1	0	0.4	0	-0.7	0	0.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	8	0	0	0	0	0	1.2
Other Investing Activites Numbers are in millions	-1	-1	-24.1	-0.1	-0.4	-23.8	0.8	0.1	-0.2	-0.1	-1	-0.4	0.1	-0.1	-2.9	6.3	0.7	-0.9	-3.8	0.2	-0.2	-0.2	-8.8	0.1	-0.5	-6.3	-4.2	5.4	-0.1	-2.5	-0.8	-0.1	0.1	0.1
Investing Cash Flow Numbers are in millions	-48	-97	-28.1	-33.1	-29.3	-34.1	-102.6	-32.1	-220.4	-360.1	-81	-407.1	-78.9	-42.5	-74.4	-37.3	-23.2	-16	-57.9	-73	-27.7	-12.7	-55.1	-11.5	-17.7	-7.6	-51	3.6	-121.7	-5.4	-7.8	-4	-3.9	-18.1
Financing Activities:
Debt Repayment Numbers are in millions	-24	-29	-24.9	-24.1	-38	-119	-27.8	-86.2	-50.3	-91.8	-37.7	-43.4	-13.6	-44.7	-208	-14.8	-4.2	-71.7	-4.2	-6.3	-6.3	-18.7	-17.7	-4.8	-4.8	-14.9	-4.6	-51.7	-17.6	0	-1	0	0	-1.2
Common Stock Issued Numbers are in millions	0	0	0	-5.2	4.2	0	0	0	0	0	0	27.7	109.8	0	826.7	21.5	0	0	0	10.3	0	0	0	24.7	0	0	0	0	431.2	0	0	36.4	104	0
Common Stock Repurchased Numbers are in millions	0	-98	-31.2	-55.4	-2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-36.4	0	0	0
Dividends Paid Numbers are in millions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Financing Activities Numbers are in millions	0	0	-17.9	-11.6	-22.3	36.1	48.7	-18.3	197.1	148.3	48.4	152.8	28.7	-12	11.9	14.8	-4.2	188.6	50.1	53.8	-3.3	-9.2	51.5	24.7	10.4	0	38.9	0	124.2	0	12	36.4	104	1
Financing Cash Flow Numbers are in millions	-48	-91	-74	-101.5	-56.1	-82.9	20.9	-104.5	146.8	56.5	10.7	137.1	124.9	-56.7	630.6	36.3	-4.2	116.9	45.9	57.8	-9.6	-27.9	33.8	19.9	5.6	-14.9	34.3	-51.7	537.8	0	11	36.4	104	-0.2
Other Information:
Effect Of Forex Changes On Cash Numbers are in millions	-4	1	-2.3	-1	2.7	0.9	1.9	0.7	1.4	-0.5	-0.7	0	-0.2	0.3	-0.4	-0.1	-1	0.6	-0.3	0.2	-0.1	0.2	-0.1	-0.6	-0.3	0.8	0.2	0	0	0	0.1	0.1	-0.1	0.1
Net Change In Cash Numbers are in millions	38	-776	759.1	-197.1	-63.6	-812.6	752.9	-13.7	-80.9	-446	337.2	-351.5	157	-292.3	656	159.1	465.3	94.7	43.4	-39.3	62.4	-95.4	3.4	-156.9	121.6	-29.5	64.9	-186.8	433.5	-103.7	71.6	-55.5	182.9	-77.1
Cash At End Of Period Numbers are in millions	725	687	1,463	703.9	901	964.5	1,777.2	1,024.3	1,038	1,118.9	1,564.9	1,227.7	1,579.2	1,422.2	1,714.5	1,058.5	899.4	434.1	339.4	296	335.3	272.9	368.3	364.9	521.8	400.2	429.7	364.8	551.6	118.1	221.8	150.2	205.7	22.8

Boozt AB (publ)

SSE:BOOZT.ST Add to watchlist

SSE:BOOZT.ST