Vestum AB (publ) (VESTUM.ST) - Quarterly Cash Flow Statement

Home
VESTUM.ST
Financials

7.775 (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	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	2009 Q4	2009 Q3	2009 Q2	2009 Q1	2008 Q2	2008 Q1
Operating Activities:
Net Income Numbers are in millions	-5	-37	1	-24	71	13	68	80	82	-43	3.8	8.2	-2.1	0.1	-3.507	-4.7	-7.4	-3.5	-16.788	-4.3	-8.2	-1.3	-9.773	-2.9	18.9	-9.6	-14.441	-7.2	-19	-12.8	-38.379	-12.2	-12.1	-8.3	-29.71	-2.1	-13	0.5	-17.767	-7.6	-15.6	-8.4	-48.376	-5.5	-25.2	-2.6	-19.671	-0.8	-9.8	-19.203	-5.5	-3.6	4.9	0.388	9.6	10.8	8.7	17.159	8.5	17	6.1	2.479	1.3	3.359
Depreciation & Amortization Numbers are in millions	131	128	129	146	145	142	146	145	141	114	80.9	32.4	2.7	0.3	0.36	0.3	0.4	0.4	1.735	1.3	1.4	1.3	0.173	0.1	0.1	0.2	0.301	0.2	0.8	0.9	2.116	0.7	0.8	1.1	1.993	0.8	1	1.2	1.331	1.3	1.5	1.6	1.444	1.6	1.8	1.8	1.97	1.8	1.7	1.952	1.9	1.6	1.4	-40.904	17.1	17.3	12.1	-44.157	20.2	1	1.1	-36.992	1	-2.694
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	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change In Working Capital Numbers are in millions	-53	77	-12	108	-36	-6	12	-126	-126	88	-76.6	-57.1	4.3	-11.4	-8.187	-0.9	8.3	-3.2	8.711	-11.9	3.4	-8.4	9.689	-11.6	2.6	5.2	14.147	-12.6	19.1	-14.5	24.062	-29.3	15.5	-16.8	25.346	-19.6	15.8	-12.8	13.319	-21.1	25.3	-8.6	15.434	-8.1	27.2	-19.3	47.987	-6.6	17.9	5.672	4.3	23.3	-31.3	-3.875	-2.5	-6.2	-20.2	0.095	-0.3	-5.3	4.1	9.915	2.9	-9.104
Accounts Receivables Numbers are in millions	-144	143	141	-49	-219	81	-255	-180	-286	55	-35	0	0	0	-48	0	0	0	-3.167	0	0	0	6.286	0	0	0	2.303	0	0	0	16.777	0	0	0	-6.829	0	0	0	19.844	0	0	0	8.34	0	0	0	44.778	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change In Inventory Numbers are in millions	18	-13	32	-11	34	-30	-83	-15	-21	-16	-15	0	0	0	-6	0	0	0	0.669	0	0	0	3.702	0	0	0	11.382	0	0	0	-16.636	0	0	0	13.574	0	0	0	0.165	0	0	0	12.993	0	0	0	3.209	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	73	-53	-185	168	219	-81	0	180	286	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 Working Capital Numbers are in millions	0	-53	-185	168	-70	24	350	-111	-105	104	-27	-57	4	4	49	1.3	0.6	-3.2	11.209	-11.9	3.4	-8.4	2.623	-11.6	2.6	5.2	-4.227	-12.6	19.1	-14.5	23.921	-29.3	15.5	-16.8	18.601	-19.6	15.8	-12.8	-6.69	-21.1	25.3	-8.6	-5.899	-8.1	27.2	-19.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Non Cash Items Numbers are in millions	273	203	68	49	-117	-44	-15	-64	-26	-55	2.9	-3.9	-4	-0.4	1.515	0.8	2.8	-0.6	8.18	0.3	1.1	-1.7	1.764	-1.3	-30	-0.2	-5.899	-0.2	-0.8	-0.9	21.101	-0.7	-0.8	-1.1	3.209	-0.8	-1	-1.2	2.825	-1.3	-1.5	-1.6	20.441	-1.6	-1.8	-1.8	77.597	1.6	-4.6	-13.486	-3.7	-6.7	-1.4	27.672	-9.6	-10.8	-8.7	38.185	-8.5	4.5	-0.8	32.224	-0.7	2.928
Operating Cash Flow Numbers are in millions	31	196	186	279	63	105	211	35	71	104	11	-20.4	0.9	-11.4	-9.819	-4.5	4.1	-6.9	1.838	-14.6	-2.3	-10.1	1.853	-15.7	-8.4	-4.4	-5.892	-19.8	0.1	-27.3	8.9	-41.5	3.4	-25.1	0.838	-21.7	2.8	-12.3	-0.292	-28.7	9.7	-17	-12.501	-13.6	2	-21.9	59.896	-4	5.2	-25.065	-3	14.6	-26.4	-16.719	14.6	11.1	-8.1	11.282	19.9	17.2	10.5	7.626	4.5	-5.511
Investing Activities:
Investments In Property Plant And Equipment Numbers are in millions	-17	-7	-14	-18	-20	-16	-26	-9	-7	-18	-65	-11.6	-0.4	0	0.4	-0.4	0	0	0	0	0	0	0	0	0	0	-0.125	0	0	-0.1	0.833	-1.7	-0.2	-0.4	0.062	0	-0.1	-0.1	0.13	-0.7	0	0	-0.355	-1	0	-0.8	-0.203	-0.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Acquisitions Net Numbers are in millions	-43	-12	78	202	-98	-159	1	-63	-510	-755	-1,421.5	-421.8	-666.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1.627	0	0	0	0.15	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	-1	0	-11	-13	0	0	0	-1	33	-2.1	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	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	1	0	-1	1	0	0	0	1	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Investing Activites Numbers are in millions	-2	2	-7	1	12	12	-1	18	-5	1	-33	2	-50.1	2	0.026	-1	0	0	0.026	0	0	-0.4	-0.46	0.3	0	0	-0.527	-0.1	1.6	-0.2	0.407	-1.1	-0.3	-0.4	1.474	0	-0.3	0.1	0.022	-0.4	-0.1	-0.2	-0.664	-1.1	-0.7	-0.9	3.987	-0.7	-0.7	2.439	-8.3	-1.8	-2.1	-0.858	-2	-3.6	-5	-3.641	-3.3	-3	-2	-0.287	-0.7	-0.963
Investing Cash Flow Numbers are in millions	-64	-19	57	185	-118	-175	-26	-72	-517	-772	-1,486	-433	-667.1	2	0.026	-1.4	0	0	0.026	0	0	-0.4	-0.46	0.3	0	0	-0.527	-0.1	1.6	-0.2	0.407	-1.1	-0.3	-0.4	1.474	0	-0.3	0.1	0.022	-0.4	-0.1	-0.2	-0.664	-1.1	-0.7	-0.9	3.785	-0.7	-0.7	2.439	-8.3	-1.8	-2.1	-0.858	-2	-3.6	-5	-3.641	-3.3	-3	-2	-0.287	-0.7	-0.963
Financing Activities:
Debt Repayment Numbers are in millions	-137	-30	-498	-1,059	-246	-46	-95	-1	-106	-96	-678.5	-380.8	-465	0	0	-0.8	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
Common Stock Issued Numbers are in millions	0	0	2	0	1	0	0	9	0	11	1,988	-0.4	300.3	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
Common Stock Repurchased Numbers are in millions	-1	0	0	0	0	0	0	0	0	0	0	-0.4	0	0	0	-0.4	0	0	-30.8	0	0	0	-12.511	0	0	0	-12.834	0	0	0	-15.356	0	0	0	0	0	0	0	-0.035	0	0	0	0	0	0	0	-0.096	-37	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	0	0	0	0	0
Other Financing Activities Numbers are in millions	1	0	-11	549	452	-46	-51	-42	61	60	659	367.9	465.1	14.9	10.765	1.5	-3	7.8	-0.76	0.2	12.8	9.5	3.31	14.7	8.1	4.8	6.967	19.9	-1.5	20.9	-3.848	42.2	-2.2	22.6	0.496	21.6	-4.1	13.1	-0.935	28.2	-8.4	16.3	15.219	14.4	-3.1	6.8	-38.989	3.7	-7.3	25.117	2.3	-4.9	15	22.09	-65.9	29	0	-30.677	-10.4	-10.4	-17.1	-13.428	31.3	2.318
Financing Cash Flow Numbers are in millions	-176	-66	-509	-510	206	-46	-146	-34	61	71	2,647	367.5	765.4	14.9	10.765	1.5	-3	7.8	-0.76	0.2	12.8	9.5	3.31	14.7	8.1	4.8	6.967	19.9	-1.5	20.9	-3.848	42.2	-2.2	22.6	0.496	21.6	-4.1	13.1	-0.935	28.2	-8.4	16.3	15.219	14.4	-3.1	6.8	-38.989	3.7	-7.3	25.117	2.3	-4.9	15	22.09	-65.9	29	0	-30.677	-10.4	-10.4	-17.1	-13.428	31.3	2.318
Other Information:
Effect Of Forex Changes On Cash Numbers are in millions	5	0	-6	-4	6	-2	2	1	3	2	0.7	0.2	-0.1	0	0.1	0	-0.2	0	0.106	0	0	0	0.1	0	0	0	-0.114	0	0	0	-0.005	0	0.3	-0.4	0.06	0	0	0.1	0.005	0.1	0	0	-0.01	0	0.2	0.1	-0.413	-0.1	0.1	0.078	0	0.2	0.1	0	-1.3	0	0	0	0	0	0	0	0	0
Net Change In Cash Numbers are in millions	-205	112	-272	-54	105	-157	27	-53	-344	-540	1,334.6	-16.2	193.3	1.5	-0.828	-7.8	-2.7	1	1.21	-14.4	10.5	-7.3	4.803	-0.7	-0.3	-1.731	0.434	0	0.2	-14.697	5.454	-0.4	1.2	-7.843	2.868	-0.1	-1.6	-1.974	-1.2	-0.8	1.2	-5.274	2.044	-0.3	-1.6	-15.9	24.279	-1.1	-2.7	2.569	-9	8.1	-13.4	4.513	-54.6	36.5	-13.1	-23.036	6.2	3.8	-8.6	-6.089	35.1	-4.156
Cash At End Of Period Numbers are in millions	252	457	345	617	607	451	608	581	634	978	1,518	183.4	199.6	3.5	0.972	-3	1.1	3.6	1.104	-14.4	10.5	-1	4.703	-0.7	-0.3	0.4	0.548	0	0.2	-6.6	5.459	-0.4	0.9	-2.9	2.808	-0.1	-1.6	0.9	-1.205	-0.9	1.2	-0.9	2.054	-0.3	-1.8	-16	5.744	-1.1	-2.7	2.569	-9	8.1	-13.4	4.513	-53.3	36.5	-13.1	-23.036	6.2	3.8	-8.6	-6.089	35.1	-4.156

Vestum AB (publ)

SSE:VESTUM.ST Add to watchlist

SSE:VESTUM.ST