Briox AB (publ) (NGM:BRIX)
Sweden
· Delayed Price · Currency is SEK 16.00
-1.70 (-9.60%)
At close: Dec 5, 2025
Briox 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 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 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 | 2019 - 2015 |
| Net Income | -26.02 | -28.16 | -24.55 | -22.75 | -20.48 | -23.12 | Upgrade
|
| Depreciation & Amortization | - | - | 0 | 0.05 | 0.12 | 0.09 | Upgrade
|
| Other Amortization | 12.43 | 11.74 | 10.02 | 8.69 | 7.99 | 7.8 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | - | -0 | 0.02 | Upgrade
|
| Other Operating Activities | -0.06 | 0 | -0.19 | 0.4 | -0.03 | -0.1 | Upgrade
|
| Change in Accounts Receivable | -0.16 | -0.16 | 0.03 | -0.52 | -0.41 | 0.2 | Upgrade
|
| Change in Accounts Payable | -0.65 | -0.65 | 0.55 | 0.43 | 0.27 | 0.06 | Upgrade
|
| Change in Other Net Operating Assets | 2.22 | 0.62 | 6.27 | 1.33 | -4.24 | 0.11 | Upgrade
|
| Operating Cash Flow | -12.24 | -16.62 | -7.87 | -12.37 | -16.77 | -14.93 | Upgrade
|
| Sale (Purchase) of Intangibles | -12.83 | -12.83 | -17.64 | -10.65 | -10.51 | -7.95 | Upgrade
|
| Investing Cash Flow | -11.29 | -12.83 | -17.64 | -10.65 | -10.51 | -7.95 | Upgrade
|
| Short-Term Debt Issued | - | 0.18 | - | - | 4 | - | Upgrade
|
| Long-Term Debt Issued | - | - | - | - | - | 4 | Upgrade
|
| Total Debt Issued | 0.18 | 0.18 | - | - | 4 | 4 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | -4 | - | Upgrade
|
| Total Debt Repaid | - | - | - | - | -4 | - | Upgrade
|
| Net Debt Issued (Repaid) | 0.18 | 0.18 | - | - | - | 4 | Upgrade
|
| Issuance of Common Stock | 68.84 | 27.34 | - | 43.14 | 50.73 | - | Upgrade
|
| Other Financing Activities | -27.06 | - | 0.32 | -1.16 | -2.34 | - | Upgrade
|
| Financing Cash Flow | 41.95 | 27.51 | 0.32 | 41.98 | 48.4 | 4 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | 0 | - | - | 0 | 0.43 | - | Upgrade
|
| Net Cash Flow | 18.43 | -1.94 | -25.19 | 18.96 | 21.54 | -18.88 | Upgrade
|
| Free Cash Flow | -12.24 | -16.62 | -7.87 | -12.37 | -16.77 | -14.93 | Upgrade
|
| Free Cash Flow Margin | -45.37% | -64.49% | -26.62% | -64.19% | -100.54% | -120.96% | Upgrade
|
| Free Cash Flow Per Share | -0.17 | -0.25 | -0.14 | -0.24 | -0.39 | -0.41 | Upgrade
|
| Cash Interest Paid | - | - | - | 0 | 0.82 | 0.04 | Upgrade
|
| Cash Income Tax Paid | - | - | 0.09 | -0.08 | 0.01 | 0.01 | Upgrade
|
| Levered Free Cash Flow | -20.31 | -23.84 | -16.22 | -14.81 | -20.02 | -10.13 | Upgrade
|
| Unlevered Free Cash Flow | -20.3 | -23.84 | -16.22 | -14.81 | -19.51 | -10.1 | Upgrade
|
| Change in Working Capital | 1.41 | -0.19 | 6.85 | 1.24 | -4.37 | 0.37 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.