Enad Global 7 AB (publ) (EG7.ST)
SEK 11.96
(0.0%)
SEK 11.96
(0.0%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|
| Operating Cash Flow | 437.9 Million | 374.6 Million | 162.7 Million | -125.1 Million | -14.34 Million | -7.79 Million |
| Net Income | 156.1 Million | -275.9 Million | 195.9 Million | -59.2 Million | -20.71 Million | 3.95 Million |
| Depreciation & Amortization | 212.7 Million | 750.4 Million | 518.5 Million | 107.9 Million | 25.87 Million | 654 Thousand |
| Deferred income taxes | - | - | - | - | - | - |
| Stock-based compensation | - | - | - | - | - | - |
| Change in working capital | -3.8 Million | -64.9 Million | -105.4 Million | -32.6 Million | -9.11 Million | -14.85 Million |
| Other non-cash items | 498.3 Million | -35 Million | -446.3 Million | -141.2 Million | -10.38 Million | 18.6 Million |
| Investing Cash Flow | -231.5 Million | -58 Million | -625.8 Million | -1.35 Billion | -121.76 Million | -2.38 Million |
| Investments in PPE | -247.1 Million | -200.1 Million | -158.5 Million | -53 Million | -17.75 Million | -1.27 Million |
| Acquisitions | 15.6 Million | -45.4 Million | -467.3 Million | -1.29 Billion | -104.01 Million | -1.03 Million |
| Investment purchases | - | 45.8 Million | - | - | -104.01 Million | -78 Thousand |
| Sales/Maturities of investments | 32.9 Million | 187.5 Million | - | - | 224.21 Million | - |
| Other Investing Activities | -100 Thousand | -45.8 Million | -140.4 Million | 100 Thousand | -120.2 Million | -797.25 Thousand |
| Financing Cash Flow | -126 Million | -331.8 Million | -164.2 Million | 2.47 Billion | 228.22 Million | 24.11 Million |
| Debt repayment | -100 Million | -302.2 Million | -500 Million | -220 Million | -202.12 Million | - |
| Dividends payments | - | - | - | - | - | -588 Thousand |
| Common Stock Repurchased | - | - | - | - | - | - |
| Common Stock Issuance | - | - | -1.5 Million | 2.24 Billion | 18.6 Million | 24.7 Million |
| Other Financing Activities | -26 Million | -29.6 Million | 337.3 Million | 447.3 Million | 411.75 Million | 18.52 Million |
| Accounts receivables | 122.6 Million | -60.3 Million | -71.5 Million | -85.2 Million | -40.97 Million | -17.35 Million |
| Accounts payables | -130 Million | -600 Thousand | 5.8 Million | 48.2 Million | 34.9 Million | 2.49 Million |
| Inventory | 3.6 Million | -4 Million | -4.9 Million | 4.4 Million | -3.03 Million | - |
| Other working capital | -3.8 Million | -600 Thousand | -34.8 Million | 48.2 Million | 34.9 Million | 1.87 Million |
| Cash at beginning of period | 405.2 Million | 386.8 Million | 1.08 Billion | 105.7 Million | 14.59 Million | 771.81 Thousand |
| Cash at end of period | 480.9 Million | 405.2 Million | 481.1 Million | 1.08 Billion | 105.74 Million | 14.59 Million |
| Capital Expenditure | -247.1 Million | -200.1 Million | -158.5 Million | -53 Million | -17.75 Million | -1.27 Million |
| Effect of forex changes on cash | -7.1 Million | 33.5 Million | 23.6 Million | -16.7 Million | -977 Thousand | -84 Thousand |
| Net cash flow / Change in cash | 75.7 Million | 18.4 Million | -603.7 Million | 981.8 Million | 91.14 Million | 13.82 Million |
| Free Cash Flow | 190.8 Million | 174.5 Million | 4.2 Million | -178.1 Million | -32.09 Million | -9.06 Million |
| Breakdown | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 |
|---|---|---|---|---|---|---|
| Operating Cash Flow | - | - | - | - | - | - |
| Net Income | -38.8 Million | 15 Million | 156.1 Million | 56.4 Million | 43 Million | 25.1 Million |
| Depreciation & Amortization | 46 Million | 44.3 Million | 212.7 Million | 49.7 Million | 65.4 Million | 56.2 Million |
| Deferred income taxes | - | - | - | - | - | - |
| Stock-based compensation | - | - | - | - | - | - |
| Change in working capital | -22.6 Million | -2.9 Million | -3.8 Million | 27.5 Million | 1 Million | -44.8 Million |
| Other non-cash items | 84.2 Million | 18 Million | 498.3 Million | 66.6 Million | 3.4 Million | 17.3 Million |
| Investing Cash Flow | -97.6 Million | 7.4 Million | -231.5 Million | -63.2 Million | -83 Million | -67.7 Million |
| Investments in PPE | -79.7 Million | -61.1 Million | -247.1 Million | -71.6 Million | -97.6 Million | -52.5 Million |
| Acquisitions | -18.7 Million | 7.2 Million | 15.6 Million | 8.4 Million | 14.6 Million | -15.3 Million |
| Investment purchases | - | - | - | - | - | - |
| Sales/Maturities of investments | - | - | 32.9 Million | - | - | - |
| Other Investing Activities | 900 Thousand | 61.3 Million | -100 Thousand | -59.2 Million | -75.9 Million | 100 Thousand |
| Financing Cash Flow | -26.3 Million | -25.7 Million | -126 Million | -5.3 Million | -7.4 Million | -6.7 Million |
| Debt repayment | - | -5.3 Million | -100 Million | -5.3 Million | - | - |
| Dividends payments | -19.5 Million | -20.4 Million | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - |
| Common Stock Issuance | - | - | - | - | - | - |
| Other Financing Activities | -6.8 Million | - | -26 Million | -5.3 Million | -7.4 Million | -6.7 Million |
| Accounts receivables | - | - | 122.6 Million | 122.6 Million | - | - |
| Accounts payables | - | - | -130 Million | - | - | - |
| Inventory | - | - | 3.6 Million | 3.6 Million | - | - |
| Other working capital | -22.6 Million | -2.9 Million | -3.8 Million | 27.5 Million | 1 Million | -44.8 Million |
| Cash at beginning of period | 466.8 Million | 478.3 Million | 405.2 Million | 472.5 Million | 454 Million | 452.9 Million |
| Cash at end of period | 316.6 Million | 466.8 Million | 480.9 Million | 480.9 Million | 472.5 Million | 454 Million |
| Capital Expenditure | -79.7 Million | -61.1 Million | -247.1 Million | -71.6 Million | -97.6 Million | -52.5 Million |
| Effect of forex changes on cash | -3.1 Million | 18.4 Million | -7.1 Million | -23.7 Million | -3.8 Million | 21.8 Million |
| Net cash flow / Change in cash | -150.2 Million | -11.5 Million | 75.7 Million | 8.4 Million | 18.5 Million | 1.1 Million |
| Free Cash Flow | -102.9 Million | -75.3 Million | 190.8 Million | 29.2 Million | 15.2 Million | 1.3 Million |
ZUKI
688033
DGWR
CEBUF
600421
600818