KABE Group AB
STO:KABE B
Cash Flow Statement
Cash Flow Statement
KABE Group AB
Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||
Net Income |
137
|
99
|
75
|
60
|
75
|
117
|
154
|
197
|
257
|
273
|
283
|
296
|
279
|
289
|
312
|
315
|
280
|
282
|
|
Depreciation & Amortization |
30
|
0
|
0
|
0
|
33
|
0
|
0
|
0
|
46
|
0
|
0
|
0
|
49
|
0
|
0
|
0
|
55
|
0
|
|
Other Non-Cash Items |
(60)
|
(53)
|
(53)
|
(29)
|
1
|
66
|
64
|
41
|
2
|
29
|
30
|
39
|
(3)
|
40
|
33
|
29
|
2
|
54
|
|
Cash Taxes Paid |
27
|
18
|
13
|
10
|
17
|
25
|
29
|
38
|
46
|
52
|
58
|
59
|
73
|
71
|
83
|
90
|
86
|
84
|
|
Cash Interest Paid |
3
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
4
|
0
|
|
Change in Working Capital |
(33)
|
32
|
(11)
|
159
|
157
|
130
|
258
|
215
|
144
|
108
|
(95)
|
(136)
|
(219)
|
(249)
|
(194)
|
(327)
|
(483)
|
(301)
|
|
Cash from Operating Activities |
74
N/A
|
78
+5%
|
11
-86%
|
190
+1 627%
|
266
+40%
|
313
+18%
|
476
+52%
|
453
-5%
|
449
-1%
|
378
-16%
|
186
-51%
|
167
-10%
|
106
-37%
|
41
-61%
|
112
+173%
|
(22)
N/A
|
(146)
-564%
|
35
N/A
|
|
Investing Cash Flow | |||||||||||||||||||
Capital Expenditures |
(21)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(33)
|
0
|
0
|
0
|
(47)
|
0
|
0
|
0
|
(25)
|
0
|
|
Other Items |
(2)
|
(10)
|
(5)
|
(17)
|
0
|
(56)
|
(56)
|
(69)
|
(40)
|
(31)
|
(45)
|
(49)
|
1
|
(69)
|
(66)
|
(34)
|
(6)
|
(8)
|
|
Cash from Investing Activities |
(23)
N/A
|
(10)
+57%
|
(5)
+50%
|
(17)
-240%
|
(9)
+47%
|
(56)
-522%
|
(56)
N/A
|
(69)
-23%
|
(73)
-6%
|
(31)
+58%
|
(45)
-45%
|
(49)
-9%
|
(46)
+6%
|
(69)
-50%
|
(66)
+4%
|
(34)
+48%
|
(31)
+9%
|
(8)
+74%
|
|
Financing Cash Flow | |||||||||||||||||||
Net Issuance of Debt |
(8)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(26)
|
0
|
0
|
0
|
(28)
|
0
|
|
Cash Paid for Dividends |
(49)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(68)
|
0
|
0
|
0
|
(63)
|
0
|
0
|
0
|
(72)
|
0
|
|
Other |
0
|
(71)
|
(21)
|
(9)
|
0
|
65
|
35
|
38
|
0
|
(165)
|
(197)
|
(192)
|
0
|
(89)
|
(64)
|
(71)
|
(100)
|
(81)
|
|
Cash from Financing Activities |
(57)
N/A
|
(71)
-25%
|
(21)
+70%
|
(9)
+57%
|
(8)
+11%
|
65
N/A
|
35
-46%
|
38
+9%
|
(77)
N/A
|
(165)
-114%
|
(197)
-19%
|
(192)
+3%
|
(89)
+54%
|
(89)
N/A
|
(64)
+28%
|
(71)
-11%
|
(100)
-41%
|
(81)
+19%
|
|
Change in Cash | |||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
0
|
(1)
|
1
|
1
|
5
|
8
|
18
|
10
|
1
|
7
|
|
Net Change in Cash |
(6)
N/A
|
(2)
+67%
|
(16)
-700%
|
163
N/A
|
248
+52%
|
321
+29%
|
456
+42%
|
423
-7%
|
299
-29%
|
181
-39%
|
(55)
N/A
|
(73)
-33%
|
(24)
+67%
|
(109)
-354%
|
0
N/A
|
(117)
N/A
|
(276)
-136%
|
(47)
+83%
|
|
Free Cash Flow | |||||||||||||||||||
Free Cash Flow |
53
N/A
|
78
+47%
|
11
-86%
|
190
+1 627%
|
257
+35%
|
313
+22%
|
476
+52%
|
453
-5%
|
416
-8%
|
378
-9%
|
186
-51%
|
167
-10%
|
59
-65%
|
41
-31%
|
112
+173%
|
(22)
N/A
|
(171)
-677%
|
35
N/A
|