Mavshack AB (publ) (MAV.ST) - Quarterly Cash Flow Statement

Home
MAV.ST
Financials

0.133 (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
Operating Activities:
Net Income Numbers are in millions	-2.391	-4.847	-5.021	-4.773	-3.753	-4.609	-5.745	-17.407	-10.144	-10.017	-7.611	-11.051	-8.49	-9.04	-6.89	-30.741	-13.488	-5.338	-3.651	-8.929	-4.25	-4.767	-3.783	-3.704	-2.8	-2.521	-1.161	-1.604	-2.463	-2.483	-2.468	-10.159	-3.266	-3.533	-5.996	-5.423	-28.934	-11.878	-12.583	-4.287	0.531	-15.207	-13.115	-6.311	-2.382	-3.89	-1.438	-2.808
Depreciation & Amortization Numbers are in millions	1.381	1.27	1.43	-0.267	1.83	1.851	1.876	9.52	2.246	2.245	1.87	1.731	1.891	2.009	1.666	10.506	1.982	1.865	1.772	0.405	1.273	1.657	0.752	-0.279	1.569	0.265	0.222	0.32	-0.173	0.296	0.265	3.058	2.163	1.573	2.205	4.36	4.36	2.513	2.213	5.015	-3.206	0.606	2.81	-0.346	0.689	0	0	0
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	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	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
Change In Working Capital Numbers are in millions	4.881	-1.476	1.831	5.946	-0.971	1.829	3.145	5.436	1.268	-6.016	4.359	10.405	1.656	-19.889	6.076	5.55	-6.094	-8.21	4.219	-8.494	3.165	16.607	2.206	-8.501	2.151	1.486	0.928	-3.16	-0.759	3.003	-2.227	4	-6.078	1.223	1.407	14.24	27.428	-22.153	9.203	11.396	-23.211	0.715	4.531	-2.66	0.579	0	0	0
Accounts Receivables Numbers are in millions	1.923	-1.55	-0.777	-1.528	-0.699	2.051	-0.451	1.208	0.069	-8.751	11.269	-4.124	6.092	-7.838	-2.685	-1.248	0.74	-7.132	5.411	-5.696	2.608	-3.635	1.363	2.177	5.282	-2.006	0.041	-12.322	3.546	2.158	6.617	2.876	-3.026	-0.069	0.219	-22.791	33.261	-13.678	3.208	0.943	-32.671	0	0	0	0	0	0	0
Change In Inventory Numbers are in millions	0	0.249	-0.022	0.001	0.007	-0.008	0.016	0.171	0.267	-0.062	0.068	-0.085	-0.128	0.202	-0.178	0.081	0.042	-0.466	-0.081	-0.082	-0.029	-0.037	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
Change In Accounts Payables Numbers are in millions	2.958	-0.174	2.63	0	0.699	-2.051	3.58	-1.208	-0.069	2.798	-6.977	14.615	-4.308	-12.253	8.939	6.716	-6.877	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	0	-0.174	1.853	7.551	-0.978	1.837	3.58	5.265	1.002	2.798	4.291	10.491	1.784	-20.091	6.254	5.469	-6.137	-7.743	4.3	-8.412	3.194	16.644	0.843	-10.678	-3.131	3.492	0.887	9.161	-4.305	0.845	-8.844	1.123	-3.052	1.292	1.188	37.031	-5.833	-8.475	5.996	10.452	9.46	0.701	4.531	-2.66	0.579	0	0	0
Other Non Cash Items Numbers are in millions	0	6.042	1.54	0.46	-0.502	0.103	-0.061	0.913	0.049	-0.151	-0.1	2.183	1.778	-0.271	-0.332	15.298	0.904	0.604	2.248	0.951	1.91	3.079	0.698	1.729	0.025	0.66	0.747	5.868	0.892	0.082	0.448	3.125	2.195	-0.032	2.205	-3.071	4.442	-0.029	2.213	6.649	0.545	-0.415	0.721	0.693	0.689	3.89	1.438	2.808
Operating Cash Flow Numbers are in millions	3.87	-3.026	-1.651	0.803	-3.396	-0.826	-0.785	-1.539	-6.58	-13.939	-1.482	1.538	-5.056	-27.191	0.519	0.613	-16.696	-11.079	2.815	-16.472	0.825	14.919	-0.128	-10.476	0.945	-0.109	0.737	1.423	-2.504	0.601	-4.247	0.023	-7.149	-0.77	-2.384	10.106	2.936	-31.546	-1.167	13.758	-22.136	-14.3	-7.863	-8.279	-1.114	0	0	0
Investing Activities:
Investments In Property Plant And Equipment Numbers are in millions	-12.208	-0	0	-1.075	-0.958	-2.073	-0.089	-0.801	-0.663	-0.666	-0.877	-0.412	-0.865	-8.22	-0.819	-0.334	-0.278	-0.401	-1.81	-1.295	-0.437	-0.248	-0.312	-1.01	-0.327	-0.373	-1.11	-1.51	-0.995	0	0	0	0	0	0	0	0	0	-0.052	-23.776	-0.123	-0.286	-0.394	-0.419	-0.155	0	0	0
Acquisitions Net Numbers are in millions	1.569	0	0	0	0	0	0	-4.64	0	0	0	0.028	0	0	0	-8.8	0	-2	0	0	0	-19	0	0	0	0	0	-8.409	0	0	0	-1.369	0	0	0	0	0	0	0	-0.012	0	0	0	0	0	0	0	0
Purchases Of Investments Numbers are in millions	0	0	0	0	0	0	0	0	0	-0.002	-0.032	0.061	-0.097	-0.111	0	0	0	0.401	0	0.007	-0.049	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
Sales Maturities Of Investments Numbers are in millions	0	0	0	0	0	0	0	0	0.005	0	0	0	0.104	-0.007	0.007	0.007	0.007	0.007	0.007	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	-2.896	1.396	1.5	-4.905	0.063	0.026	-0.089	-0.126	0.282	0.032	-0.032	0.125	0.104	-0.104	-0.116	0.034	-0.223	-0.401	0.02	-1.165	-0.251	0.045	-0.267	-1.008	-0.284	0.02	-1.11	-1.51	-0.995	0	0	0.2	0	0	0	-0.052	0	0.052	-0.052	0.063	-0.123	-0.211	-0.346	-3.018	0.38	0	0	0
Investing Cash Flow Numbers are in millions	-13.535	1.396	1.5	-1.075	-0.895	-2.046	-0.089	-5.566	-0.376	-0.668	-0.909	-0.286	-0.858	-8.331	-0.812	-9.1	-0.271	-2.393	-1.783	-1.288	-0.486	-19.203	-0.312	-1.01	-0.327	-0.354	-1.11	-9.919	-0.995	0	0	-1.169	0	0	0	-0.052	0	0.052	-0.052	-23.713	-0.123	-0.286	-0.394	-0.419	0.226	0	0	0
Financing Activities:
Debt Repayment Numbers are in millions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-0.64	-2.078	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-1.962	0	-9.598	-0.402	0	0	0	0	0	0	0	0	0
Common Stock Issued Numbers are in millions	0	1.5	0	-3.869	6.06	5.648	0	3.127	10.5	15.123	0	-0.88	-0.036	57.2	0	8.8	20	19.5	0	21.919	0	6.5	0	0	0	0	0	8.585	3.822	0	3.934	-0	7.345	0	1.783	-6.914	0	43.304	0	2.314	19.197	1.545	23.077	10.674	0.447	0	0	0
Common Stock Repurchased Numbers are in millions	0	0	0	-3.869	0	0	0	0	0	0	0	-15.026	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-0	-0.053	0	-0.05	-6.914	-1.35	-4.364	-0.431	0	0	1.06	-1.28	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
Other Financing Activities Numbers are in millions	9.806	1.3	0	3.87	4.505	3.334	0	2.292	-2.261	-0.031	0	-0.88	-0.036	-14.111	0	-1.448	-1.65	-5.656	-1	-4.162	0	-1.78	0	11.492	-0.05	0	0	-0.134	3.822	-0.002	3.934	0	7.292	0	1.733	-2.05	-1.35	38.94	-0.431	9.649	19.199	1.28	21.796	10.674	0.447	0	0	0
Financing Cash Flow Numbers are in millions	9.806	1.3	0	0.001	4.505	3.334	0	5.419	8.239	15.091	0	-0.88	-0.036	43.089	0	7.352	18.35	13.844	-1	17.757	0	4.72	0	11.492	-0.05	0	0	8.451	3.822	-0.002	3.934	-0	7.292	0	1.733	-8.964	-1.35	29.342	-0.833	11.963	19.197	2.826	21.796	10.674	0.447	0	0	0
Other Information:
Effect Of Forex Changes On Cash Numbers are in millions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0.006	0	0	0	0.007	-0.013	0	0	0	-0.003	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	0.141	-0.331	-0.151	-0.271	0.213	0.462	-0.874	-1.686	1.283	0.485	-2.391	0.372	-5.949	7.567	-0.287	-1.135	1.383	0.372	0.04	-0.016	0.339	0.436	-0.44	0.003	0.568	-0.463	-0.373	-0.045	0.323	0.599	-0.313	-1.146	0.144	-0.77	-0.651	1.09	1.586	-2.152	-2.052	2.008	-3.062	-11.76	13.539	1.976	-0.442	0	0	0
Cash At End Of Period Numbers are in millions	0.193	0.052	0.383	0.534	0.805	0.592	0.13	1.004	2.69	1.407	0.922	3.314	2.941	8.89	1.324	1.611	2.746	1.363	0.991	0.951	0.967	0.628	0.192	0.632	0.629	0.061	0.523	0.896	0.941	0.618	0.019	0.331	1.478	1.334	2.104	2.754	1.664	0.079	2.231	4.283	2.275	5.337	17.097	3.558	1.582	0	0	0

Mavshack AB (publ)

SSE:MAV.ST Add to watchlist

SSE:MAV.ST