Embellence Group AB (publ) (EMBELL.ST) - Quarterly Cash Flow Statement

Home
EMBELL.ST
Financials

22.2 (SEK) • At close February 20, 2024

Overview | Financials

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

	2025 Q1	2024 Q4	2024 Q3	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
Operating Activities:
Net Income Numbers are in millions	24	12	21	13	16.3	15.4	20.9	9.7	21.9	9.8	16.1	17.4	27.8	23.557	16.3	19.3	21.1	19.627	19.9	15	11.5
Depreciation & Amortization Numbers are in millions	11	12	11	11	11.2	8.9	12.4	12.1	11.7	11.18	11.1	10.6	8.4	6.866	6.9	6.6	6.7	8.11	6.2	6.2	6.2
Deferred Income Tax 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
Stock Based Compensation 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
Change In Working Capital Numbers are in millions	-17	-0.859	-2	20.5	-26.5	22.6	-10.8	-3.1	-25	2.675	6.7	0.7	14.4	-14.159	-4.2	-3.1	-15.4	-3.912	-7	11.2	-12.4
Accounts Receivables Numbers are in millions	0	0	0	0	0	4.898	0	0	0	24.327	0	0	0	0	0	0	0	0	0	0	0
Change In Inventory Numbers are in millions	0	0	0	0	0	-8.266	0	0	0	4.27	0	0	0	0	0	0	0	0	0	0	0
Change In Accounts Payables Numbers are in millions	0	0	0	0	0	0.015	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Working Capital Numbers are in millions	-17	-0.859	-2	20	-26.5	25.953	-10.8	-3.1	-25	-25.922	6.7	0.7	14.4	4.131	-4.2	-3.1	-15.4	45.427	-7	11.2	-12.4
Other Non Cash Items Numbers are in millions	-13	15.576	-8	20.1	35.8	-9.875	-9.3	-6.5	-6.4	-7.618	-5.7	-2.2	-13.4	-0.96	-2.9	-5	0.5	-4.363	-0.2	-3.2	-5.8
Operating Cash Flow Numbers are in millions	5	38	17	42.6	14.4	37.025	13.2	12.2	2.2	16.037	28.2	26.5	37.2	15.304	16.1	17.8	12.9	19.462	18.9	29.2	-0.5
Investing Activities:
Investments In Property Plant And Equipment Numbers are in millions	-5	-0.779	-4	-1.3	-6.7	0.958	-6.1	-2.1	-4.5	-4.769	-3.4	-3.8	-3	-8.442	-2.4	-4.3	-3.4	-3.58	-3	-2.9	-7.4
Acquisitions Net Numbers are in millions	0	0	0	0	0	0	0	0	0	2.171	0	0	-142.3	0.009	0	-8.2	-26.2	0	0	0	0
Purchases Of Investments Numbers are in millions	0	0	0	0	0	-0.583	0	0	0	-141.681	0	0	0	-35.019	0	0	0	0	0	0	0
Sales Maturities Of Investments Numbers are in millions	0	0.33	0	0	0	0	0	0	0	141.681	0	0	0	0	0	0	0	0	0	0	0
Other Investing Activites Numbers are in millions	0	-1	-5	-1	0	-3.867	0	-2	0	-1.411	0	0	0	-0.295	0	0	0	-1.518	0.7	0.3	0
Investing Cash Flow Numbers are in millions	-5	-1.551	-5	-1.3	-6.7	-3.492	-6.1	-2.1	-4.5	-4.009	-3.4	-3.8	-145.3	-8.728	-2.4	-12.5	-29.6	-5.098	-2.3	-2.6	-7.4
Financing Activities:
Debt Repayment Numbers are in millions	-3	-41	-42	-27.2	-30.6	-37.974	-9	8	-4.4	-25.709	1.7	17.2	91.6	-35.28	-6.9	7.5	42.8	-16.887	4.4	-13.5	3.4
Common Stock Issued Numbers are in millions	0	0	26	3	0	0.001	-0.3	0	-0.3	-0.001	0	0.3	0	0	0	0	0	0	0	0	0
Common Stock Repurchased 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
Dividends Paid Numbers are in millions	0	0	0	0	0	-0.033	0	-18	0	-0.033	0	-18.1	0	0	0	0	0	0	0	0	0
Other Financing Activities Numbers are in millions	-4	-3	-3	-4.8	24.7	-4.858	-4.3	-3.7	-3.6	-4.716	-2.6	-3.1	-2.2	-1.731	-2.9	-2.8	-3	-0.055	-3.3	-3	-4
Financing Cash Flow Numbers are in millions	-7	-44	-19	-29.1	-5.9	-42.798	-13.4	-13.7	-8	-30.393	-0.9	-3.7	89.4	-37.011	-9.8	4.7	39.8	-16.942	1.1	-16.5	-0.6
Other Information:
Effect Of Forex Changes On Cash Numbers are in millions	0	1	0	-0.5	1.5	-1.668	-0.9	2.9	0.8	-1.794	2.5	1.3	0.5	1.015	0.2	-0.5	1.8	-1.203	-0.2	-1.5	0.8
Net Change In Cash Numbers are in millions	0	-6	-7	12.8	3.305	-10.9	-7.2	-0.7	-9.5	-20.172	26.4	20.2	-18.2	-29.413	4	9.5	24.9	-3.793	17.5	8.6	-7.7
Cash At End Of Period Numbers are in millions	32	41	47	54	41.2	37.9	48.8	56	56.7	66.228	86.4	60	39.8	57.987	87.4	83.4	73.9	49.007	52.8	35.3	26.7

Embellence Group AB (publ)

SSE:EMBELL.ST Add to watchlist

SSE:EMBELL.ST