SERNEKE Group AB (publ)
STO:SRNKE B
Cash Flow Statement
Cash Flow Statement
SERNEKE Group AB (publ)
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||
Net Income |
(84)
|
0
|
0
|
0
|
(414)
|
0
|
0
|
0
|
235
|
0
|
0
|
0
|
(109)
|
0
|
|
Depreciation & Amortization |
50
|
0
|
0
|
0
|
71
|
0
|
0
|
0
|
80
|
0
|
0
|
0
|
0
|
0
|
|
Other Non-Cash Items |
5
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
(179)
|
0
|
0
|
0
|
(149)
|
0
|
|
Cash Taxes Paid |
0
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
|
Cash Interest Paid |
28
|
0
|
0
|
0
|
27
|
0
|
0
|
0
|
39
|
0
|
0
|
0
|
71
|
0
|
|
Change in Working Capital |
(616)
|
(616)
|
(470)
|
(473)
|
(22)
|
(121)
|
85
|
459
|
(21)
|
112
|
(165)
|
(633)
|
(438)
|
(1 132)
|
|
Cash from Operating Activities |
(645)
N/A
|
(616)
+4%
|
(470)
+24%
|
(473)
-1%
|
(352)
+26%
|
(121)
+66%
|
85
N/A
|
459
+440%
|
115
-75%
|
112
-3%
|
(165)
N/A
|
(633)
-284%
|
(696)
-10%
|
(1 132)
-63%
|
|
Investing Cash Flow | |||||||||||||||
Capital Expenditures |
(52)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(9)
|
0
|
|
Other Items |
263
|
207
|
241
|
278
|
(12)
|
0
|
36
|
4
|
21
|
12
|
(64)
|
(60)
|
(35)
|
(39)
|
|
Cash from Investing Activities |
211
N/A
|
207
-2%
|
241
+16%
|
278
+15%
|
(20)
N/A
|
0
N/A
|
36
N/A
|
4
-89%
|
20
+400%
|
12
-40%
|
(64)
N/A
|
(60)
+6%
|
(44)
+27%
|
(39)
+11%
|
|
Financing Cash Flow | |||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
122
|
289
|
289
|
289
|
167
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
188
|
(123)
|
36
|
57
|
(238)
|
(121)
|
(443)
|
(369)
|
(31)
|
22
|
32
|
121
|
401
|
522
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other |
19
|
434
|
267
|
219
|
560
|
133
|
294
|
139
|
70
|
113
|
233
|
207
|
16
|
289
|
|
Cash from Financing Activities |
207
N/A
|
311
+50%
|
303
-3%
|
276
-9%
|
444
+61%
|
301
-32%
|
140
-53%
|
59
-58%
|
206
+249%
|
135
-34%
|
265
+96%
|
328
+24%
|
417
+27%
|
811
+94%
|
|
Change in Cash | |||||||||||||||
Net Change in Cash |
(227)
N/A
|
(98)
+57%
|
74
N/A
|
81
+9%
|
72
-11%
|
176
+144%
|
261
+48%
|
522
+100%
|
341
-35%
|
259
-24%
|
36
-86%
|
(365)
N/A
|
(323)
+12%
|
(360)
-11%
|
|
Free Cash Flow | |||||||||||||||
Free Cash Flow |
(697)
N/A
|
(616)
+12%
|
(470)
+24%
|
(473)
-1%
|
(360)
+24%
|
(121)
+66%
|
85
N/A
|
459
+440%
|
114
-75%
|
112
-2%
|
(165)
N/A
|
(633)
-284%
|
(705)
-11%
|
(1 132)
-61%
|