
Fastighetsbolaget Emilshus AB (publ)
SSE:EMIL-PREF.ST
26.5 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||
Net Income
| 93 | 85 | 76 | 85 | 67 | -44 | 40.6 | 51.2 | -14.6 | -42.5 | 76 | 110.9 | 166.5 |
Depreciation & Amortization
| 0 | 0 | 0 | 0 | 0 | 0.5 | 0 | 0 | 0 | 0.4 | 0 | 0 | 0 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 11 | 19 | -38 | 66 | 14 | 24.7 | 1.7 | -23.4 | 23.1 | -17.7 | -7.9 | 93 | -16.2 |
Accounts Receivables
| -28 | 0 | 4 | 9 | 4 | 18.5 | -0.8 | -33.6 | 16.3 | 2.1 | -0.2 | 13.5 | -11.4 |
Change In Inventory
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Accounts Payables
| 0 | 0 | 0 | 57 | 10 | 6.2 | 2.5 | 10.2 | 6.8 | -19.8 | -7.7 | 79.5 | -4.8 |
Other Working Capital
| 39 | 19 | -42 | 57 | 10 | 6.2 | 2.5 | 10 | 7 | -19.8 | -7.8 | 0 | 0 |
Other Non Cash Items
| -7 | -3 | -9 | -86 | -26 | 72.2 | 7.6 | 21.5 | 35.2 | 97.4 | -30.6 | -168.7 | -109.4 |
Operating Cash Flow
| 97 | 101 | 29 | 131 | 69 | 77.6 | 51.6 | 25.9 | 66.8 | 19.5 | 29.6 | 128.2 | 24.7 |
Investing Activities: | |||||||||||||
Investments In Property Plant And Equipment
| 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0 | -0.5 | -0.4 | 0 | 0 | 0 |
Acquisitions Net
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0.1 |
Purchases Of Investments
| 0 | 0 | 0 | -764 | -191 | -115.8 | -41.5 | -77.8 | -19.5 | -72.2 | -818.7 | -1,195.2 | -175.4 |
Sales Maturities Of Investments
| 0 | 11 | 0 | 33 | 0 | 0 | 0 | 0 | 0 | 21.6 | 0 | 55 | 0 |
Other Investing Activites
| -1,065 | -413 | -165 | -730 | -1 | -115.8 | -41.4 | -78 | 1 | -52.3 | -817.1 | 0 | 0 |
Investing Cash Flow
| -1,065 | -402 | -165 | -730 | -192 | -115.7 | -41.3 | -77.8 | -20 | -52.7 | -817.1 | -1,140.1 | -175.4 |
Financing Activities: | |||||||||||||
Debt Repayment
| 1,135 | 169 | -548 | 1,058 | 83 | 23.2 | -69 | 15.9 | -22 | -310.1 | 561.2 | 1,037.4 | 20.9 |
Common Stock Issued
| 0 | 0 | 42 | 374 | 0 | 194.4 | 0 | 0.2 | 0 | 0 | 65.3 | 634.2 | 147 |
Common Stock Repurchased
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -10 | -10 | -10 | -11 | -10 | -10.4 | -10.3 | -10.3 | -10.3 | -2.5 | -23.2 | -41.2 | -2.6 |
Other Financing Activities
| 19 | -1 | -11 | -78 | 0 | -81 | 0 | 0.2 | -0.1 | -0.2 | 23.2 | 31 | 147 |
Financing Cash Flow
| 1,144 | 158 | -527 | 1,344 | 73 | 126.2 | -79.3 | 5.8 | -32.1 | -307.8 | 626.5 | 1,631 | 165.3 |
Other Information: | |||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| 176 | -143 | -663 | 743 | -49 | 88.2 | -69.1 | -46.1 | 14.7 | -341 | -161 | 619.1 | 14.6 |
Cash At End Of Period
| 276 | 100 | 243 | 906 | 163 | 212 | 123.8 | 192.9 | 239 | 224.3 | 565.3 | 726.3 | 107.2 |