Episurf Medical AB (publ) (EPIS-B.ST) - Quarterly Cash Flow Statement

Home
EPIS-B.ST
Financials

0.98 (SEK) • At close February 20, 2024

Overview | Financials

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

	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	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	2015 Q4	2015 Q3	2015 Q2	2015 Q1	2014 Q4	2014 Q3	2014 Q2	2014 Q1	2013 Q4	2013 Q3	2013 Q2	2013 Q1	2012 Q4	2012 Q3	2012 Q2	2012 Q1	2011 Q4	2011 Q3	2011 Q2	2011 Q1	2010 Q4	2010 Q3	2010 Q2	2010 Q1
Operating Activities:
Net Income Numbers are in millions	-16.3	-21.4	-20.5	-21.9	-20.5	-29	-23.1	-23.6	-17.6	-19.4	-16.3	-19	-15.9	-17.6	-16.9	-16	-15.4	-14	-17.9	-18.6	-17.5	-18.8	-14	-15.1	-12.6	-16	-14.2	-15.586	-13.529	-12.996	-19.041	-18.285	-15.225	-16.483	-11.716	-14.173	-10.909	-11.383	-7.543	-8.098	-7.418	-9.394	-8.351	-6.306	-4.944	-6.65	-5.38	-6	-3.189	-3.413	-3.701	-1.479	-1.237	-1.024	-0.715	-0.822	-0.986	-0.53	-0.44
Depreciation & Amortization Numbers are in millions	2.3	2.1	2.1	2.3	3.2	1.3	1.9	1.3	2.5	1.8	1.8	1.9	1.9	1.9	1.7	1.8	2	1.9	1.9	2.2	1.8	1.8	1.7	1.4	1.3	1.3	1.3	1.108	1.048	1.021	1.009	0.968	1.369	0.888	0.831	0.678	0.545	0.516	0.496	0.479	0.458	0.434	0.39	0.35	0.309	0.21	0.207	0.173	0.152	0.131	0.118	0.102	0.086	0.059	0.041	0.085	0.019	0.014	0.004
Deferred Income Tax Numbers are in millions	0	0	0	-5.7	0	0	0	0	0	-3	0	0	0	-0.1	0.2	-0.2	0	-0.4	0	0	0	0	0	0	0	0	-0.1	0.132	-0.083	0	0	-0.019	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
Stock Based Compensation Numbers are in millions	0.2	0.2	0.4	0.2	0.4	0.3	-0.2	0.7	0.3	-0.1	-1.1	1.4	1	0.4	0.5	0.6	0.5	0.3	0	0	0	0	0	0	-0.1	0	0.1	0.044	0.085	0.008	0.012	0.01	0.009	0.205	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 Working Capital Numbers are in millions	-3.9	0.1	-4.3	-0.9	-5.7	7.3	-0.2	1.5	-0.2	0.7	-1.2	2.1	-1.1	-0.7	-1.3	1.7	0.2	-3	0.9	1.1	1.2	0.1	-0.7	2.2	-1.5	4.1	0.9	0.35	-2.047	-9.828	6.902	5.215	0.085	-0.834	-2.969	2.856	1.028	0.229	-0.412	1.421	-2.536	1.44	-0.831	-0.064	-5.049	5.357	0.785	0.232	-0.032	-0.564	0.516	-0.8	-1.88	2.957	-0.019	0.659	0.077	-0.657	0.587
Accounts Receivables Numbers are in millions	-0.4	0.8	-2.4	1.6	-1.2	0.4	-0.4	-0.9	1.2	-0.5	0.5	-0.8	1	-1.1	-0.8	0.6	-0.5	0.3	-0.3	-0.1	0.2	0	0	-0.3	0.4	-0.2	0.3	-0.3	-0.1	-0.2	0.2	0.278	-0.633	0.283	-0.31	-0.025	0.013	-0.163	0	-0.009	0	0	0	-0.462	-0.26	0.308	0.547	0.342	-0.313	0	0	0	0	0	0	0	0	0	0
Change In Inventory Numbers are in millions	-0.2	0.2	0.3	-1.2	0.1	-0.6	-0.2	-0.1	0.1	-0.3	0.3	0	-0.2	-0.1	0.2	-0.3	0.2	0	-0.1	-0.1	-0.3	0.1	0	0.3	0.2	-0.3	0.1	-0.239	-0.307	0.092	-0.123	-0.027	0.111	0.023	-0.059	0.097	0.177	0.066	-0.022	-0.235	-0.036	-0.411	-0.253	0.071	-0.196	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change In Accounts Payables Numbers are in millions	-3.2	-1	-2.2	-1.3	-4.7	7.8	0.4	1.6	-1.4	1.4	-2	2.9	-2	0.6	-0.7	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	0	0	0	0	0	0	0	0	0	0
Other Working Capital Numbers are in millions	-3.3	0.1	-4	-0.1	0.1	-0.3	0.6	0.9	-0.1	0.1	-1.5	2.3	-0.9	-0.3	-1.5	2	0.5	-3.3	1	1.2	1.5	-0.1	-0.6	1.9	-1.7	4.4	0.8	0.589	-1.74	-9.921	7.024	5.242	-0.026	-0.857	-2.91	2.758	0.851	0.162	-0.39	1.656	-2.501	1.851	-0.578	-0.135	-4.852	5.048	0.238	0	0	0	0	0	0	0	0	0	0	0	0
Other Non Cash Items Numbers are in millions	0.4	4.6	8.9	5.6	0.1	-0.2	-0.1	-0.1	-0.4	3	-0.1	0.1	-0.2	0.2	-0.2	0.3	0	0.4	0	-0.1	-0.1	-0.1	0.5	-0.1	-0.1	-0.3	0.5	-0.093	0.093	0.005	0.004	0.024	0.007	0.009	0.019	0.024	0	-0.001	0.01	0.042	0.116	0.074	0.115	0.27	0.17	0.041	0.051	0.084	0.454	-0.003	-0.002	0.526	-0.002	-0.001	0	0.011	0.006	-0.026	0
Operating Cash Flow Numbers are in millions	-17.3	-18.9	-22.3	-20.4	-22.5	-20.3	-21.7	-20.2	-15.4	-17	-16.9	-13.5	-14.3	-15.9	-16	-11.8	-12.7	-14.8	-15.1	-15.4	-14.6	-17	-13	-11.6	-13	-10.9	-11.5	-14.046	-14.433	-21.789	-11.114	-12.086	-13.755	-16.42	-13.834	-10.615	-9.335	-10.639	-7.449	-6.155	-9.38	-7.447	-8.677	-5.749	-9.514	-1.043	-4.337	-5.512	-2.615	-3.849	-3.069	-2.177	-3.034	1.99	-0.693	-0.066	-0.884	-1.199	0.151
Investing Activities:
Investments In Property Plant And Equipment Numbers are in millions	-1.6	-2.5	-0.9	-1.5	-3	-2.4	-2.6	-3.1	-2.4	-2.8	-3	-3	-1.9	-1.3	-0.9	-1.1	-1.4	-1	-0.9	-1.5	-1	-1.2	-1.8	-2.2	-2.1	-2.5	-2.9	-2.216	-1.275	-1.578	-2.409	-1.747	-1.697	-0.785	-1.336	-3.031	-1.857	-1.034	-1.455	-0.753	-0.512	-0.708	-0.897	-1.151	-1.278	-0.495	-0.718	-0.274	-0.547	-0.271	-0.401	-1.862	-1.738	-1.965	-1.146	-2.002	-0.372	-0.558	-0.113
Acquisitions Net 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	-0.1	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	0	0	0
Purchases Of Investments 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	0	0	0	0	0	0	0	0	0	0	0	0	-0.15	0	0	0	0	0	0	0	0	0	0	0	0
Sales Maturities Of Investments Numbers are in millions	0	0	0	0	0	0	0	0	0	0	0	0.5	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Investing Activites Numbers are in millions	-1.6	-2.5	-0.9	-1.5	-3	-2.4	-2.6	0.1	-2.4	-2.8	-3	0.6	-1.9	-1.3	-0.9	-0.5	-1.4	-1	-0.9	-1.5	-1	-1.3	-1.8	-2.2	-2.1	-2.5	-2.9	-2.2	-1.3	-1.6	-2.4	-1.718	-1.629	-0.739	-1.319	-2.903	-1.857	-1.034	-1.455	-0.753	-0.496	-0.708	-0.875	0.15	-0.973	-0.479	-0.718	-0.349	-0.525	0	0	0	0	0	0	0	0	0	0
Investing Cash Flow Numbers are in millions	-1.6	-2.5	-0.9	-1.5	-3	-2.4	-2.6	-3	-2.4	-2.8	-3	-2.4	-1.9	-1.3	-0.9	-1.6	-1.4	-1	-0.9	-1.5	-1	-1.3	-1.8	-2.2	-2.1	-2.5	-2.9	-2.216	-1.275	-1.578	-2.409	-1.747	-1.697	-0.785	-1.336	-3.031	-1.857	-1.034	-1.455	-0.753	-0.512	-0.708	-0.897	-1.001	-1.278	-0.495	-0.868	-0.274	-0.547	-0.271	-0.401	-1.862	-1.738	-1.965	-1.146	-2.002	-0.372	-0.558	-0.113
Financing Activities:
Debt Repayment Numbers are in millions	0	-0.8	-0.1	0	0	-0.2	-0.8	0	0	-0.1	0	-0.6	-0.7	-0.6	-0.6	-0.6	-0.5	-0.6	-0.5	-0.5	-0.5	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	0	0	0	0	0	0	0	0	0	0	0	0	0
Common Stock Issued Numbers are in millions	-0.3	74.3	0	2.6	-0.8	-0.8	-0.8	0.4	-1.2	0.1	-0.6	150.6	0	1	0	62.1	0	51.7	77.2	0	0	63.8	0	12.3	0	0.1	0	0	0.111	-0.8	98.543	0	0	0	0	-0.189	114.475	0.6	0	0	0	0	0.15	0	18.858	51.22	0	0	0	0	0	0	-0.255	0	0	7.764	0	0	0
Common Stock Repurchased Numbers are in millions	-0.3	0	0	0	0	0	0	0	0	0	0	0.1	0	0	-0.1	0	0	0	0	0	-0.3	0	0	0	0	0	0	0	0	-0.816	0	0	0	0	0	-0.189	0	0	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	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	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	-0.8	0.1	0	-3.4	-0.8	0.2	-0.8	0.4	-1.2	-0.6	-0.1	-0.5	-0.7	-0.5	-0.6	-0.5	-0.6	-0.6	-0.5	-0.5	-0.5	63.8	0	12.3	6.7	1.3	0	0	0.1	-0.8	98.5	0	0	0	0	0	114.475	0.6	0	0	0	0	0.15	0	18.858	51.22	0	0	0	0	0	0	0	43.478	0	0	0	4	0
Financing Cash Flow Numbers are in millions	-1.1	73.5	-0.1	-0.8	-0.8	-0.6	-0.8	0.4	-1.2	-0.5	-0.6	150.1	-0.7	0.5	-0.7	61.6	-0.6	51.1	76.7	-0.5	-0.8	63.8	0	12.3	6.7	1.4	0	0	0.111	-0.816	98.543	0	0	0	0	-0.189	114.475	0.6	0	0	0	0	0.15	0	18.858	51.22	0	0	0	0	0	0	-0.255	43.478	0	7.764	0	4	0
Other Information:
Effect Of Forex Changes On Cash Numbers are in millions	0	0	0	-0.1	0	0.1	0	-0.1	0.1	0	0	-0.1	0	0	0	0.2	0.1	-0.1	0	0.1	0	0	0	-0.1	0	0.1	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
Net Change In Cash Numbers are in millions	-19.9	52.1	-23.3	-22.8	-26.3	-23.2	-25.1	-22.9	-18.9	-20.3	-20.5	134.1	-16.9	-16.7	-17.6	48.4	-14.6	35.2	60.7	-17.3	-16.4	45.5	-14.8	-1.6	-15	-11.9	-14.5	-16.262	-15.597	-24.183	85.021	-13.834	-15.452	-17.204	-15.17	-13.835	103.283	-11.073	-8.904	-6.908	-9.892	-8.154	-9.425	-6.751	8.066	49.683	-5.205	-5.786	-3.162	-4.12	-3.47	-4.039	-5.028	43.503	-1.839	5.696	-1.256	2.242	0.038
Cash At End Of Period Numbers are in millions	66.8	86.7	34.6	57.9	80.7	107	130.2	155.3	178.2	197.1	217.4	237.9	103.8	120.7	137.4	155	106.6	121.2	86	25.3	42.6	59	13.5	28.3	29.9	44.9	56.8	71.279	87.541	103.138	127.321	42.3	56.134	71.586	88.79	103.961	117.796	14.513	25.586	34.49	41.398	51.29	59.444	68.869	75.619	67.703	17.87	23.075	28.861	32.023	36.143	39.613	43.653	48.68	5.177	7.016	1.32	2.576	0.333

Episurf Medical AB (publ)

SSE:EPIS-B.ST Add to watchlist

SSE:EPIS-B.ST