Dashboard Tools Market News Investing Ideas Pricing About Us
Sign Up
Log in
M

MAG Interactive AB (publ)
LSE:0GJ1

Watchlist Manager
MAG Interactive AB (publ)
LSE:0GJ1
Watchlist
Price: 25.4031 SEK 10.45%
Market Cap: kr672m
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Cash Flow Statement

Operating Cash Flow
+
3Y
-20%
5Y
+44%
10Y
-
Investing Cash Flow
+
3Y
-36%
5Y
-31%
10Y
-
Financing Cash Flow
+
3Y
-268%
5Y
-74%
10Y
-

Cash Flow Statement
MAG Interactive AB (publ)

Rotate your device to view
Cash Flow Statement
Currency: SEK
Aug-2017 Nov-2017 Feb-2018 May-2018 Aug-2018 Nov-2018 Feb-2019 May-2019 Aug-2019 Nov-2019 Feb-2020 May-2020 Aug-2020 Nov-2020 Feb-2021 May-2021 Aug-2021 Nov-2021 Feb-2022 May-2022 Aug-2022 Nov-2022 Feb-2023 May-2023 Aug-2023 Nov-2023 Feb-2024 May-2024 Aug-2024 Nov-2024 Feb-2025 May-2025 Aug-2025
Operating Cash Flow
Net Income
4
(7)
(61)
(59)
(67)
(64)
(23)
(28)
(19)
(18)
(14)
(15)
(17)
(16)
(13)
(4)
7
14
23
33
11
(6)
(18)
(21)
0
20
8
2
(5)
(9)
7
1
(11)
Depreciation & Amortization
23
6
12
18
27
12
18
18
24
25
24
28
38
32
34
36
49
51
52
53
54
55
55
56
56
56
57
57
58
61
62
63
60
Other Non-Cash Items
0
23
0
53
31
58
0
27
0
25
25
25
0
38
38
38
1
1
1
0
4
4
4
4
(0)
(1)
4
3
6
4
1
2
3
Cash Taxes Paid
2
2
1
4
6
4
6
11
7
(3)
(6)
(12)
(11)
(4)
(2)
(2)
(0)
4
2
3
4
3
2
2
2
3
3
4
2
0
1
2
3
Cash Interest Paid
0
0
(0)
0
0
2
0
0
0
0
1
1
2
0
0
0
1
2
2
2
1
1
1
1
1
1
1
1
2
2
1
1
1
Change in Working Capital
1
3
49
15
6
5
(38)
(12)
(9)
13
11
21
16
(5)
(6)
(7)
(7)
(9)
(16)
(4)
(1)
(5)
9
(16)
(13)
(1)
(8)
7
10
5
3
2
2
Cash from Operating Activities
29
N/A
26
-10%
25
-1%
29
+13%
(3)
N/A
(1)
+69%
(3)
-345%
(13)
-287%
(4)
+72%
21
N/A
28
+33%
41
+44%
38
-8%
22
-43%
25
+15%
36
+45%
50
+38%
57
+13%
61
+7%
82
+36%
68
-17%
47
-31%
49
+4%
22
-55%
43
+93%
74
+73%
60
-19%
70
+16%
69
-2%
62
-10%
74
+20%
68
-8%
55
-20%
Investing Cash Flow
Capital Expenditures
(2)
(1)
(0)
(111)
(112)
(112)
(116)
(5)
(4)
(4)
(2)
(4)
(5)
(7)
(6)
(4)
(2)
(1)
(0)
(0)
(31)
(1)
(1)
(0)
(34)
(0)
(23)
(36)
(46)
(61)
(50)
(48)
(47)
Other Items
(23)
(109)
(143)
(18)
(1)
69
103
(23)
(21)
(24)
(106)
(27)
(31)
(52)
(16)
(97)
(98)
(79)
(38)
(36)
(3)
(35)
(35)
(36)
(3)
(38)
(24)
(16)
(10)
2
0
(0)
0
Cash from Investing Activities
(26)
N/A
(110)
-329%
(144)
-31%
(129)
+10%
(113)
+13%
(43)
+62%
(12)
+72%
(28)
-128%
(26)
+8%
(28)
-9%
(108)
-285%
(31)
+71%
(36)
-15%
(59)
-64%
(22)
+63%
(101)
-360%
(100)
+0%
(80)
+21%
(38)
+53%
(36)
+4%
(34)
+5%
(36)
-4%
(36)
0%
(36)
0%
(37)
-3%
(38)
-3%
(47)
-23%
(52)
-12%
(56)
-7%
(59)
-5%
(50)
+15%
(48)
+4%
(47)
+3%
Financing Cash Flow
Net Issuance of Common Stock
1
81
273
273
272
192
(0)
(0)
(0)
(0)
(0)
(0)
1
1
2
2
1
1
0
0
0
0
0
0
0
(0)
(0)
(0)
(0)
(0)
(0)
0
0
Net Issuance of Debt
0
35
35
0
31
(8)
(12)
31
(16)
(16)
(18)
(36)
(22)
(24)
(32)
(23)
(16)
(14)
(1)
(4)
(11)
(11)
(11)
(10)
(10)
(10)
(10)
(10)
(11)
(11)
(12)
(12)
(12)
Cash Paid for Dividends
(15)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other
0
0
0
35
0
35
0
(12)
0
0
0
0
0
0
0
0
(0)
0
0
0
0
0
0
0
0
0
0
0
(0)
0
(26)
(26)
(26)
Cash from Financing Activities
(14)
N/A
101
N/A
308
+204%
308
N/A
303
-2%
184
-39%
(12)
N/A
(16)
-33%
(16)
0%
(16)
N/A
(18)
-17%
(24)
-32%
(22)
+9%
(23)
-6%
(30)
-31%
(21)
+31%
(15)
+29%
(12)
+18%
(1)
+91%
(4)
-216%
(10)
-189%
(11)
-3%
(11)
-1%
(10)
+3%
(10)
+1%
(10)
+4%
(10)
0%
(10)
-3%
(11)
-5%
(11)
-5%
(38)
-233%
(38)
0%
(38)
+0%
Change in Cash
Effect of Foreign Exchange Rates
(1)
(1)
(1)
(2)
0
(0)
1
2
2
1
(0)
(1)
(5)
(4)
(3)
(4)
0
3
5
8
7
4
2
2
1
0
(0)
(2)
(2)
0
0
(4)
(4)
Net Change in Cash
(11)
N/A
17
N/A
188
+1 030%
206
+9%
188
-9%
140
-25%
(26)
N/A
(54)
-110%
(43)
+21%
(22)
+50%
(98)
-354%
(16)
+84%
(24)
-53%
(64)
-164%
(31)
+53%
(90)
-195%
(65)
+28%
(32)
+51%
27
N/A
50
+85%
30
-40%
5
-84%
4
-15%
(22)
N/A
(4)
+84%
26
N/A
3
-88%
6
+80%
(1)
N/A
(8)
-1 295%
(14)
-74%
(22)
-51%
(34)
-58%
Free Cash Flow
Free Cash Flow
26
N/A
24
-7%
25
+3%
(82)
N/A
(114)
-40%
(113)
+2%
(119)
-6%
(19)
+84%
(8)
+56%
17
N/A
26
+56%
37
+39%
33
-11%
15
-55%
19
+30%
33
+71%
48
+46%
56
+17%
60
+8%
82
+36%
37
-55%
47
+26%
49
+5%
22
-55%
9
-59%
74
+733%
38
-49%
34
-10%
22
-34%
0
-98%
24
+5 165%
20
-16%
8
-63%

See Also

Summary
0GJ1 intrinsic value, competitors valuation, and company profile.
DCF Valuation
0GJ1 stock valuation using Discount Cash Flow valuation method.
Relative Valuation
0GJ1 stock valuation using valuation multiples.
Wall Street Estimates
0GJ1 price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
0GJ1 stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 314,800+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.