Acarix AB
STO:ACARIX
Cash Flow Statement
Cash Flow Statement
Acarix AB
| Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | 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 | 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 |
(21)
|
(38)
|
(51)
|
(53)
|
(57)
|
(34)
|
(31)
|
(35)
|
(37)
|
(43)
|
(43)
|
(47)
|
(50)
|
(49)
|
(46)
|
(44)
|
(43)
|
(40)
|
(42)
|
(43)
|
(45)
|
(47)
|
(52)
|
(55)
|
(60)
|
(70)
|
(76)
|
(78)
|
(82)
|
(78)
|
(78)
|
(76)
|
(71)
|
(72)
|
(66)
|
(65)
|
(62)
|
(52)
|
(48)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
1
|
3
|
1
|
2
|
3
|
4
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
3
|
|
| Other Non-Cash Items |
6
|
29
|
27
|
27
|
27
|
4
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
1
|
1
|
(0)
|
(0)
|
|
| Cash Interest Paid |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
3
|
4
|
15
|
1
|
(3)
|
(7)
|
(14)
|
(3)
|
(0)
|
2
|
0
|
1
|
0
|
(1)
|
(2)
|
0
|
2
|
4
|
2
|
2
|
(2)
|
(4)
|
0
|
(3)
|
(1)
|
(2)
|
(0)
|
(3)
|
(2)
|
(1)
|
(6)
|
(5)
|
(5)
|
(1)
|
(1)
|
4
|
3
|
1
|
(4)
|
|
| Cash from Operating Activities |
(12)
N/A
|
(5)
+57%
|
(9)
-80%
|
(24)
-164%
|
(33)
-37%
|
(36)
-11%
|
(41)
-12%
|
(34)
+17%
|
(32)
+4%
|
(36)
-12%
|
(39)
-7%
|
(42)
-9%
|
(45)
-7%
|
(45)
+0%
|
(45)
+1%
|
(40)
+10%
|
(37)
+8%
|
(32)
+12%
|
(37)
-14%
|
(37)
-1%
|
(44)
-18%
|
(47)
-9%
|
(48)
-1%
|
(55)
-15%
|
(58)
-6%
|
(70)
-19%
|
(75)
-7%
|
(79)
-6%
|
(82)
-3%
|
(77)
+6%
|
(81)
-6%
|
(79)
+3%
|
(73)
+8%
|
(69)
+5%
|
(63)
+9%
|
(57)
+11%
|
(54)
+5%
|
(48)
+11%
|
(48)
-1%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(14)
|
(13)
|
(12)
|
(10)
|
(8)
|
(5)
|
(3)
|
(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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Cash from Investing Activities |
(14)
N/A
|
(13)
+6%
|
(12)
+8%
|
(10)
+19%
|
(8)
+21%
|
(5)
+39%
|
(3)
+37%
|
(1)
+67%
|
0
N/A
|
(1)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-170%
|
(0)
-50%
|
(0)
-6%
|
(0)
+18%
|
(0)
+48%
|
(0)
+41%
|
(0)
+52%
|
0
N/A
|
(0)
N/A
|
(0)
+24%
|
(1)
-401%
|
(1)
-35%
|
(1)
+9%
|
(1)
-45%
|
(1)
+24%
|
(1)
+18%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
(0)
|
177
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
33
|
35
|
35
|
82
|
47
|
48
|
48
|
0
|
0
|
69
|
69
|
70
|
69
|
26
|
57
|
56
|
106
|
127
|
97
|
111
|
87
|
40
|
40
|
26
|
11
|
|
| Net Issuance of Debt |
9
|
17
|
0
|
0
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
(11)
|
166
|
166
|
166
|
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 |
17
N/A
|
17
-4%
|
166
+888%
|
158
-5%
|
157
0%
|
150
-4%
|
1
-99%
|
1
0%
|
1
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(1)
-107%
|
(1)
-51%
|
33
N/A
|
33
+0%
|
33
+1%
|
81
+144%
|
47
-42%
|
48
+0%
|
48
N/A
|
0
-99%
|
(0)
N/A
|
69
N/A
|
69
+0%
|
69
0%
|
69
0%
|
26
-63%
|
56
+120%
|
56
0%
|
106
+90%
|
127
+20%
|
97
-24%
|
111
+15%
|
87
-22%
|
40
-54%
|
40
N/A
|
26
-36%
|
11
-57%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
1
|
0
|
(0)
|
(0)
|
0
|
0
|
1
|
(0)
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
2
|
1
|
(1)
|
0
|
(1)
|
(1)
|
1
|
(2)
|
(1)
|
(1)
|
(2)
|
|
| Net Change in Cash |
(8)
N/A
|
(2)
+79%
|
144
N/A
|
123
-14%
|
116
-6%
|
108
-7%
|
(42)
N/A
|
(33)
+22%
|
(31)
+7%
|
(36)
-17%
|
(38)
-6%
|
(43)
-11%
|
(46)
-8%
|
(46)
0%
|
(11)
+76%
|
(7)
+42%
|
(4)
+44%
|
49
N/A
|
10
-79%
|
10
-3%
|
4
-62%
|
(47)
N/A
|
(48)
-2%
|
14
N/A
|
11
-18%
|
0
-96%
|
(5)
N/A
|
(53)
-1 022%
|
(24)
+54%
|
(20)
+16%
|
24
N/A
|
48
+100%
|
22
-54%
|
39
+80%
|
23
-41%
|
(19)
N/A
|
(16)
+15%
|
(24)
-52%
|
(40)
-66%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(26)
N/A
|
(18)
+29%
|
(21)
-16%
|
(34)
-59%
|
(41)
-20%
|
(41)
-1%
|
(44)
-6%
|
(35)
+20%
|
(32)
+7%
|
(37)
-14%
|
(39)
-5%
|
(42)
-9%
|
(45)
-7%
|
(45)
+0%
|
(45)
+1%
|
(40)
+10%
|
(37)
+8%
|
(32)
+12%
|
(37)
-14%
|
(37)
-1%
|
(44)
-18%
|
(47)
-9%
|
(48)
-1%
|
(55)
-15%
|
(59)
-6%
|
(70)
-19%
|
(75)
-7%
|
(80)
-6%
|
(82)
-3%
|
(77)
+6%
|
(81)
-6%
|
(79)
+2%
|
(73)
+8%
|
(70)
+4%
|
(64)
+8%
|
(57)
+11%
|
(55)
+4%
|
(49)
+11%
|
(49)
0%
|
|