Apetit Oyj
OMXH:APETIT
Cash Flow Statement
Cash Flow Statement
Apetit Oyj
| Mar-2003 | Jun-2003 | Sep-2003 | Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
0
|
0
|
0
|
12
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
11
|
0
|
3
|
6
|
13
|
15
|
17
|
17
|
13
|
17
|
13
|
19
|
17
|
12
|
11
|
4
|
6
|
7
|
7
|
6
|
7
|
6
|
5
|
6
|
6
|
5
|
5
|
7
|
7
|
8
|
10
|
9
|
9
|
7
|
6
|
(8)
|
(9)
|
(10)
|
(11)
|
(3)
|
(5)
|
(5)
|
(5)
|
1
|
1
|
2
|
1
|
(1)
|
(1)
|
(8)
|
(12)
|
(4)
|
(0)
|
3
|
3
|
2
|
4
|
5
|
0
|
7
|
10
|
9
|
9
|
6
|
9
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
12
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
7
|
11
|
0
|
6
|
0
|
6
|
0
|
6
|
0
|
6
|
0
|
0
|
6
|
0
|
7
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
5
|
0
|
5
|
8
|
(2)
|
6
|
(3)
|
2
|
(7)
|
(3)
|
4
|
(13)
|
(14)
|
(3)
|
(3)
|
6
|
1
|
5
|
5
|
7
|
(1)
|
7
|
6
|
5
|
1
|
7
|
6
|
7
|
(2)
|
7
|
2
|
1
|
(8)
|
0
|
4
|
16
|
1
|
1
|
0
|
(5)
|
7
|
13
|
14
|
8
|
(1)
|
6
|
7
|
9
|
(7)
|
1
|
14
|
(1)
|
6
|
1
|
7
|
1
|
5
|
(1)
|
0
|
6
|
(2)
|
5
|
1
|
9
|
4
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
3
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
3
|
0
|
6
|
5
|
3
|
4
|
1
|
2
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
3
|
4
|
3
|
3
|
4
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
(1)
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
2
|
3
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
2
|
1
|
2
|
1
|
1
|
2
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
|
| Change in Working Capital |
(8)
|
3
|
(8)
|
2
|
18
|
13
|
30
|
22
|
28
|
18
|
14
|
(10)
|
18
|
13
|
3
|
(26)
|
(27)
|
(15)
|
(31)
|
(7)
|
(21)
|
(9)
|
(1)
|
(9)
|
6
|
(5)
|
8
|
14
|
(10)
|
1
|
(14)
|
(11)
|
(16)
|
(4)
|
(10)
|
(7)
|
12
|
(4)
|
(21)
|
(28)
|
(18)
|
(9)
|
8
|
14
|
13
|
8
|
(5)
|
9
|
4
|
(3)
|
6
|
(25)
|
(23)
|
(18)
|
(3)
|
15
|
11
|
15
|
11
|
21
|
(27)
|
5
|
(6)
|
4
|
17
|
(4)
|
(4)
|
(11)
|
18
|
19
|
5
|
(3)
|
(5)
|
(13)
|
(5)
|
(0)
|
|
| Cash from Operating Activities |
(8)
N/A
|
3
N/A
|
(8)
N/A
|
26
N/A
|
18
-31%
|
13
-26%
|
30
+123%
|
40
+34%
|
28
-32%
|
18
-34%
|
14
-24%
|
18
+28%
|
18
+3%
|
20
+11%
|
17
-16%
|
(6)
N/A
|
(6)
+13%
|
(1)
+80%
|
(13)
-1 082%
|
5
N/A
|
(8)
N/A
|
8
N/A
|
5
-34%
|
(0)
N/A
|
15
N/A
|
3
-78%
|
18
+458%
|
26
+40%
|
2
-92%
|
13
+524%
|
(1)
N/A
|
1
N/A
|
(4)
N/A
|
8
N/A
|
0
-95%
|
6
+1 425%
|
23
+284%
|
7
-70%
|
(7)
N/A
|
(16)
-118%
|
(3)
+81%
|
3
N/A
|
18
+503%
|
24
+39%
|
20
-17%
|
17
-13%
|
4
-80%
|
18
+417%
|
12
-35%
|
4
-70%
|
14
+291%
|
(17)
N/A
|
(14)
+18%
|
(8)
+40%
|
6
N/A
|
22
+269%
|
18
-17%
|
22
+23%
|
19
-13%
|
20
+3%
|
(23)
N/A
|
6
N/A
|
(6)
N/A
|
10
N/A
|
27
+165%
|
5
-80%
|
5
-6%
|
(2)
N/A
|
28
N/A
|
30
+5%
|
18
-39%
|
10
-47%
|
9
-9%
|
3
-65%
|
9
+203%
|
13
+40%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(67)
|
(68)
|
(69)
|
(9)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(7)
|
0
|
(3)
|
(5)
|
(8)
|
(9)
|
(8)
|
(6)
|
(8)
|
(8)
|
(8)
|
(9)
|
(8)
|
(7)
|
(6)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(6)
|
(6)
|
(5)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(6)
|
(8)
|
(9)
|
(11)
|
(11)
|
(10)
|
(10)
|
(7)
|
(6)
|
(6)
|
(6)
|
(7)
|
(14)
|
(12)
|
(8)
|
(8)
|
(8)
|
(7)
|
(6)
|
(5)
|
0
|
(5)
|
(8)
|
(9)
|
(10)
|
(10)
|
(8)
|
|
| Other Items |
10
|
10
|
10
|
1
|
0
|
1
|
(5)
|
(4)
|
(9)
|
(13)
|
(9)
|
(1)
|
(5)
|
(2)
|
(3)
|
5
|
(7)
|
13
|
27
|
30
|
44
|
24
|
32
|
38
|
34
|
24
|
5
|
(8)
|
5
|
(4)
|
12
|
7
|
1
|
7
|
5
|
10
|
(3)
|
8
|
(3)
|
(5)
|
1
|
2
|
4
|
4
|
0
|
4
|
5
|
5
|
5
|
6
|
3
|
6
|
6
|
5
|
4
|
1
|
0
|
1
|
2
|
15
|
2
|
2
|
14
|
0
|
(1)
|
(1)
|
0
|
17
|
17
|
0
|
0
|
1
|
4
|
3
|
1
|
(4)
|
|
| Cash from Investing Activities |
(57)
N/A
|
(57)
-1%
|
(59)
-3%
|
(8)
+86%
|
(5)
+36%
|
(3)
+37%
|
(7)
-124%
|
(10)
-44%
|
(9)
+12%
|
(13)
-41%
|
(9)
+33%
|
(8)
+7%
|
(5)
+43%
|
(5)
-11%
|
(8)
-65%
|
(3)
+68%
|
(16)
-481%
|
5
N/A
|
21
+289%
|
23
+7%
|
36
+62%
|
15
-58%
|
23
+48%
|
30
+34%
|
26
-14%
|
18
-31%
|
0
-99%
|
(10)
N/A
|
2
N/A
|
(6)
N/A
|
8
N/A
|
4
-58%
|
(2)
N/A
|
3
N/A
|
(0)
N/A
|
4
N/A
|
(9)
N/A
|
3
N/A
|
(7)
N/A
|
(9)
-29%
|
(3)
+66%
|
(1)
+73%
|
1
N/A
|
1
+8%
|
2
+14%
|
2
N/A
|
3
+63%
|
3
N/A
|
1
-58%
|
0
N/A
|
(5)
N/A
|
(3)
+40%
|
(5)
-67%
|
(6)
-10%
|
(6)
-11%
|
(9)
-48%
|
(7)
+24%
|
(6)
+18%
|
(5)
+16%
|
9
N/A
|
(5)
N/A
|
(12)
-156%
|
1
N/A
|
6
+300%
|
(9)
N/A
|
(9)
N/A
|
(6)
+29%
|
10
N/A
|
12
+13%
|
0
N/A
|
(4)
N/A
|
(6)
-52%
|
(5)
+17%
|
(7)
-30%
|
(9)
-23%
|
(11)
-33%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
0
|
(1)
|
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
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
| Net Issuance of Debt |
62
|
57
|
61
|
(18)
|
0
|
0
|
0
|
(26)
|
0
|
(17)
|
0
|
(4)
|
(9)
|
(10)
|
(13)
|
10
|
17
|
(5)
|
(3)
|
(25)
|
(24)
|
(15)
|
(18)
|
(19)
|
(31)
|
(15)
|
(15)
|
(12)
|
(5)
|
(6)
|
(1)
|
0
|
16
|
(2)
|
5
|
(3)
|
(14)
|
(3)
|
26
|
26
|
9
|
(2)
|
(24)
|
(23)
|
(13)
|
(2)
|
6
|
(4)
|
(4)
|
(2)
|
0
|
24
|
18
|
14
|
(7)
|
(17)
|
(5)
|
(8)
|
(6)
|
(14)
|
20
|
2
|
7
|
8
|
(17)
|
(14)
|
11
|
(4)
|
(30)
|
0
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
3
|
|
| Cash Paid for Dividends |
(4)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
(4)
|
0
|
(8)
|
0
|
(4)
|
(8)
|
(9)
|
(9)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
0
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
0
|
(6)
|
(6)
|
(6)
|
0
|
(6)
|
(6)
|
(6)
|
0
|
(4)
|
(4)
|
(4)
|
0
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(7)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
0
|
(3)
|
(3)
|
(5)
|
(5)
|
(5)
|
(5)
|
|
| Other |
(0)
|
(1)
|
(1)
|
(1)
|
1
|
(17)
|
(24)
|
(5)
|
(29)
|
0
|
(12)
|
(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
|
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)
|
(0)
|
|
| Cash from Financing Activities |
58
N/A
|
54
-6%
|
58
+7%
|
(22)
N/A
|
(8)
+62%
|
(16)
-91%
|
(23)
-47%
|
(33)
-40%
|
(25)
+24%
|
(8)
+68%
|
(6)
+20%
|
(9)
-38%
|
(11)
-19%
|
(15)
-38%
|
(12)
+19%
|
5
N/A
|
13
+133%
|
(10)
N/A
|
(9)
+14%
|
(30)
-251%
|
(29)
+3%
|
(21)
+28%
|
(25)
-18%
|
(25)
N/A
|
(37)
-49%
|
(21)
+45%
|
(20)
+2%
|
(18)
+13%
|
(10)
+43%
|
(11)
-10%
|
(5)
+51%
|
(4)
+17%
|
11
N/A
|
(7)
N/A
|
(0)
+96%
|
(9)
-2 733%
|
(19)
-127%
|
(8)
+59%
|
21
N/A
|
21
+0%
|
4
-82%
|
(8)
N/A
|
(30)
-274%
|
(28)
+6%
|
(19)
+33%
|
(8)
+56%
|
(0)
+98%
|
(10)
-4 850%
|
(10)
-1%
|
(6)
+39%
|
(4)
+34%
|
20
N/A
|
13
-32%
|
9
-31%
|
(12)
N/A
|
(22)
-86%
|
(9)
+59%
|
(13)
-43%
|
(11)
+14%
|
(18)
-65%
|
15
N/A
|
(5)
N/A
|
5
N/A
|
6
+15%
|
(20)
N/A
|
(17)
+12%
|
8
N/A
|
(6)
N/A
|
(33)
-411%
|
0
N/A
|
(5)
N/A
|
(4)
+23%
|
(6)
-56%
|
(6)
+5%
|
(6)
N/A
|
(2)
+61%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(7)
N/A
|
0
N/A
|
(8)
N/A
|
(4)
+52%
|
5
N/A
|
(6)
N/A
|
(1)
+89%
|
(3)
-353%
|
(6)
-128%
|
(3)
+59%
|
(1)
+58%
|
1
N/A
|
3
+220%
|
1
-75%
|
(3)
N/A
|
(4)
-23%
|
(9)
-135%
|
(6)
+34%
|
(1)
+89%
|
(2)
-300%
|
(1)
+79%
|
2
N/A
|
3
+35%
|
5
+78%
|
4
-19%
|
1
-77%
|
(2)
N/A
|
(2)
-25%
|
(6)
-175%
|
(4)
+24%
|
2
N/A
|
(0)
N/A
|
5
N/A
|
3
-42%
|
(0)
N/A
|
2
N/A
|
(4)
N/A
|
2
N/A
|
7
+195%
|
(4)
N/A
|
(2)
+44%
|
(6)
-157%
|
(11)
-88%
|
(2)
+78%
|
3
N/A
|
11
+260%
|
6
-45%
|
11
+83%
|
3
-73%
|
(3)
N/A
|
5
N/A
|
(0)
N/A
|
(6)
-1 767%
|
(5)
+18%
|
(12)
-157%
|
(9)
+25%
|
3
N/A
|
4
+60%
|
4
-3%
|
11
+185%
|
(13)
N/A
|
(11)
+19%
|
0
N/A
|
21
+10 500%
|
(2)
N/A
|
(21)
-1 061%
|
6
N/A
|
2
-63%
|
7
+204%
|
0
N/A
|
9
N/A
|
(1)
N/A
|
(3)
-263%
|
(10)
-241%
|
(5)
+47%
|
(1)
+90%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(76)
N/A
|
(65)
+15%
|
(77)
-19%
|
17
N/A
|
18
+8%
|
13
-26%
|
30
+123%
|
34
+13%
|
28
-19%
|
18
-34%
|
14
-24%
|
11
-22%
|
18
+69%
|
18
-4%
|
12
-34%
|
(14)
N/A
|
(14)
-2%
|
(9)
+37%
|
(19)
-113%
|
(2)
+88%
|
(15)
-570%
|
(0)
+97%
|
(4)
-900%
|
(9)
-113%
|
8
N/A
|
(3)
N/A
|
14
N/A
|
23
+64%
|
(1)
N/A
|
10
N/A
|
(4)
N/A
|
(3)
+38%
|
(7)
-180%
|
3
N/A
|
(5)
N/A
|
0
N/A
|
17
+5 700%
|
2
-90%
|
(12)
N/A
|
(20)
-74%
|
(7)
+67%
|
0
N/A
|
14
N/A
|
21
+48%
|
17
-19%
|
15
-16%
|
1
-93%
|
16
+1 460%
|
8
-51%
|
(3)
N/A
|
6
N/A
|
(26)
N/A
|
(25)
+3%
|
(19)
+25%
|
(4)
+79%
|
12
N/A
|
11
-10%
|
16
+48%
|
13
-18%
|
14
+7%
|
(30)
N/A
|
(8)
+74%
|
(18)
-132%
|
2
N/A
|
19
+800%
|
(3)
N/A
|
(2)
+41%
|
(8)
-388%
|
23
N/A
|
30
+28%
|
14
-54%
|
2
-84%
|
(0)
N/A
|
(6)
-3 100%
|
(0)
+98%
|
6
N/A
|
|