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

Modern Times Group MTG AB
STO:MTG B

Watchlist Manager
Modern Times Group MTG AB Logo
Modern Times Group MTG AB
STO:MTG B
Watchlist
Price: 88.05 SEK -6.92%
Market Cap: kr10.3B
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Cash Flow Statement

Operating Cash Flow
+
3Y
+107%
5Y
+538%
10Y
-
Investing Cash Flow
+
3Y
-
5Y
-204%
10Y
-
Financing Cash Flow
+
3Y
-
5Y
+146%
10Y
-

Cash Flow Statement
Modern Times Group MTG AB

Rotate your device to view
Cash Flow Statement
Currency: SEK
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 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025 Dec-2025
Operating Cash Flow
Net Income
0
0
0
(96)
0
0
0
(454)
0
0
0
252
0
0
0
164
80
74
337
182
307
406
278
421
Depreciation & Amortization
0
0
0
283
0
0
0
525
0
0
0
671
0
0
0
553
0
0
0
584
0
0
0
0
Change in Deffered Taxes
0
0
0
(21)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Stock-Based Compensation
0
0
0
0
0
0
0
0
0
0
0
16
0
0
0
37
0
0
0
45
0
0
0
0
Other Non-Cash Items
(653)
(27)
(27)
75
0
0
0
548
3
509
(37)
487
(40)
(546)
0
997
253
728
885
833
1 489
1 433
1 691
1 838
Cash Taxes Paid
0
0
0
199
0
0
0
286
353
470
589
408
419
405
416
431
431
463
491
522
658
758
770
695
Cash Interest Paid
0
0
0
2
0
0
0
16
0
0
0
10
0
0
0
0
0
0
0
0
0
0
0
0
Change in Working Capital
(14)
65
192
29
310
177
74
(313)
240
855
965
(579)
1 195
852
1 196
(456)
956
601
84
(259)
(573)
(664)
(759)
(536)
Cash from Operating Activities
(667)
N/A
38
N/A
165
+334%
270
+64%
310
+15%
177
-43%
74
-58%
306
+314%
243
-21%
1 364
+461%
928
-32%
831
-10%
1 155
+39%
306
-74%
1 196
+291%
1 258
+5%
1 289
+2%
1 403
+9%
1 306
-7%
1 340
+3%
1 223
-9%
1 175
-4%
1 210
+3%
1 723
+42%
Investing Cash Flow
Capital Expenditures
(280)
(219)
(231)
(208)
(219)
(234)
(227)
(252)
(262)
(251)
(241)
(234)
(233)
(250)
(230)
(212)
(174)
(132)
(101)
(98)
(115)
(157)
(204)
(228)
Other Items
1 780
(47)
(49)
(2 263)
(2 280)
(2 808)
(4 973)
(3 120)
(3 121)
5 958
7 019
7 665
7 062
(1 915)
(924)
(2 141)
(1 537)
(1 488)
(1 386)
(453)
(6 436)
(7 095)
(7 271)
(7 274)
Cash from Investing Activities
1 500
N/A
(266)
N/A
(280)
-5%
(2 471)
-783%
(2 499)
-1%
(3 042)
-22%
(5 200)
-71%
(3 372)
+35%
(3 383)
0%
5 707
N/A
6 778
+19%
7 431
+10%
6 829
-8%
(2 165)
N/A
(1 154)
+47%
(2 353)
-104%
(1 711)
+27%
(1 620)
+5%
(1 487)
+8%
(551)
+63%
(6 551)
-1 089%
(7 252)
-11%
(7 475)
-3%
(7 502)
0%
Financing Cash Flow
Net Issuance of Common Stock
0
0
0
0
3 605
3 605
3 605
3 605
0
(146)
(318)
(443)
(629)
(543)
(425)
(499)
(313)
(351)
(440)
(350)
(460)
(443)
(300)
(345)
Net Issuance of Debt
127
13
(50)
1 759
(1 183)
(1 183)
717
(1 089)
1 891
107
(1 793)
(1 781)
(1 819)
(41)
(62)
(38)
(48)
(51)
(39)
(38)
4 767
4 760
4 647
4 172
Other
(97)
(293)
(263)
(202)
(206)
123
286
299
364
(176)
(2 313)
(2 321)
(2 381)
(1 960)
21
1
0
0
0
1
0
0
2
0
Cash from Financing Activities
30
N/A
(280)
N/A
(313)
-12%
1 557
N/A
2 216
+42%
2 545
+15%
4 608
+81%
2 815
-39%
2 255
-20%
(215)
N/A
(4 424)
-1 958%
(4 545)
-3%
(4 829)
-6%
(2 544)
+47%
(466)
+82%
(536)
-15%
(351)
+35%
(402)
-15%
(478)
-19%
(388)
+19%
4 307
N/A
4 318
+0%
4 348
+1%
3 827
-12%
Change in Cash
Effect of Foreign Exchange Rates
81
(6)
(1)
(27)
(83)
(21)
(23)
41
30
97
365
74
(31)
92
(282)
(147)
85
(109)
(135)
186
(134)
(155)
(56)
(360)
Net Change in Cash
944
N/A
(514)
N/A
(429)
+17%
(671)
-56%
(56)
+92%
(341)
-509%
(541)
-59%
(210)
+61%
(855)
-307%
6 953
N/A
3 647
-48%
3 791
+4%
3 124
-18%
(4 311)
N/A
(706)
+84%
(1 778)
-152%
(688)
+61%
(728)
-6%
(794)
-9%
587
N/A
(1 155)
N/A
(1 914)
-66%
(1 973)
-3%
(2 312)
-17%
Free Cash Flow
Free Cash Flow
(947)
N/A
(181)
+81%
(66)
+64%
62
N/A
91
+47%
(57)
N/A
(153)
-168%
54
N/A
(19)
N/A
1 113
N/A
687
-38%
597
-13%
922
+54%
56
-94%
966
+1 625%
1 046
+8%
1 115
+7%
1 271
+14%
1 205
-5%
1 242
+3%
1 108
-11%
1 018
-8%
1 006
-1%
1 495
+49%

See Also

Summary
MTG B intrinsic value, competitors valuation, and company profile.
DCF Valuation
MTG B stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MTG B stock valuation using valuation multiples.
Wall Street Estimates
MTG B 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
MTG B 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 317,100+ 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.