Doxa AB (publ) (STO:DOXA)
Sweden
· Delayed Price · Currency is SEK 0.4330
+0.0030 (0.70%)
Jun 27, 2025, 5:08 PM CET
Doxa AB Cash Flow Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | -1,443 | -1,723 | 291.9 | -39.9 | 76.2 | -13.7 | Upgrade
|
| Depreciation & Amortization | 0.1 | 0.2 | 2 | 0.1 | 0.8 | -0.4 | Upgrade
|
| Other Amortization | - | - | - | - | 0.8 | 0.6 | Upgrade
|
| Loss (Gain) From Sale of Investments | 1,221 | 1,221 | -302.1 | 10.3 | -110.4 | - | Upgrade
|
| Other Operating Activities | 126.2 | 446 | -23.3 | -7.7 | -0.8 | - | Upgrade
|
| Change in Accounts Receivable | -15.2 | -15.2 | -7.5 | 0.3 | 3.6 | 3.2 | Upgrade
|
| Change in Inventory | - | - | - | - | 3 | -0.5 | Upgrade
|
| Change in Other Net Operating Assets | -55.1 | 8 | 1.2 | -1.6 | 8.2 | -2.6 | Upgrade
|
| Operating Cash Flow | -165.9 | -63.2 | -37.8 | -38.5 | -18.6 | -13.4 | Upgrade
|
| Capital Expenditures | - | - | - | -0.9 | - | -0.1 | Upgrade
|
| Sale (Purchase) of Intangibles | -0.4 | -0.4 | - | - | - | -1.2 | Upgrade
|
| Investment in Securities | -834.5 | -834.5 | -205 | -266.4 | -392.9 | - | Upgrade
|
| Other Investing Activities | 746 | - | -0.1 | - | - | - | Upgrade
|
| Investing Cash Flow | -88.9 | -834.9 | -205.1 | -267.3 | -392.9 | -1.3 | Upgrade
|
| Long-Term Debt Issued | - | 349.1 | 50 | 0.3 | - | 11.3 | Upgrade
|
| Total Debt Issued | 349.1 | 349.1 | 50 | 0.3 | - | 11.3 | Upgrade
|
| Long-Term Debt Repaid | - | -200 | - | -0.1 | -0.7 | -10.9 | Upgrade
|
| Total Debt Repaid | -200 | -200 | - | -0.1 | -0.7 | -10.9 | Upgrade
|
| Net Debt Issued (Repaid) | 149.1 | 149.1 | 50 | 0.2 | -0.7 | 0.4 | Upgrade
|
| Issuance of Common Stock | 707.7 | 707.7 | 244.7 | 350.5 | 422.8 | 14.2 | Upgrade
|
| Other Financing Activities | -390.8 | - | - | - | - | - | Upgrade
|
| Financing Cash Flow | 466 | 856.8 | 294.7 | 350.7 | 422.1 | 14.6 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | 0.1 | - | - | - | Upgrade
|
| Net Cash Flow | 211.2 | -41.3 | 51.9 | 44.9 | 10.6 | -0.1 | Upgrade
|
| Free Cash Flow | -165.9 | -63.2 | -37.8 | -39.4 | -18.6 | -13.5 | Upgrade
|
| Free Cash Flow Margin | -1256.82% | -407.74% | -381.82% | -757.69% | -170.64% | -131.07% | Upgrade
|
| Free Cash Flow Per Share | -0.15 | -0.07 | -0.10 | -0.14 | -0.16 | -0.24 | Upgrade
|
| Cash Interest Paid | 17.3 | 17.3 | - | - | 0.1 | 0.5 | Upgrade
|
| Cash Income Tax Paid | - | - | - | - | 0.1 | 0.1 | Upgrade
|
| Levered Free Cash Flow | -3,492 | -5,066 | -107.85 | -29.21 | -15.85 | -8.8 | Upgrade
|
| Unlevered Free Cash Flow | -3,471 | -5,052 | -106.54 | -29.15 | -15.79 | -8.55 | Upgrade
|
| Change in Net Working Capital | 3,122 | 4,714 | 88.1 | 6.1 | -3.8 | -0.8 | Upgrade
|
Updated Feb 27, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.