Kontigo Care AB
STO:KONT
Cash Flow Statement
Cash Flow Statement
Kontigo Care AB
| Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | 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 |
(5)
|
(10)
|
(12)
|
(14)
|
(15)
|
(16)
|
(17)
|
(19)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
(4)
|
(5)
|
(2)
|
(2)
|
5
|
7
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
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 Interest Paid |
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
|
|
| Change in Working Capital |
3
|
4
|
3
|
4
|
3
|
7
|
(1)
|
(2)
|
(6)
|
(17)
|
(9)
|
1
|
(7)
|
(6)
|
(5)
|
(1)
|
(5)
|
(1)
|
(0)
|
(0)
|
3
|
2
|
2
|
2
|
4
|
5
|
4
|
2
|
4
|
5
|
7
|
0
|
8
|
7
|
8
|
1
|
5
|
4
|
2
|
(1)
|
4
|
4
|
6
|
5
|
|
| Cash from Operating Activities |
(2)
N/A
|
(10)
-318%
|
(14)
-38%
|
(13)
+8%
|
(15)
-15%
|
(4)
+71%
|
(11)
-161%
|
(19)
-72%
|
(18)
+6%
|
(24)
-30%
|
(13)
+45%
|
(11)
+20%
|
(7)
+29%
|
(6)
+13%
|
(5)
+23%
|
(5)
+2%
|
(5)
+2%
|
(1)
+88%
|
(0)
+96%
|
1
N/A
|
3
+297%
|
2
-35%
|
2
+31%
|
4
+76%
|
4
-6%
|
5
+32%
|
4
-17%
|
5
+13%
|
4
-3%
|
5
+3%
|
7
+58%
|
7
+1%
|
8
+3%
|
7
-11%
|
8
+14%
|
6
-22%
|
5
-14%
|
4
-14%
|
2
-55%
|
5
+133%
|
4
-22%
|
4
+22%
|
6
+27%
|
5
-10%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
0
|
(3)
|
(11)
|
(11)
|
(11)
|
(10)
|
(1)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(4)
|
(2)
|
(5)
|
(6)
|
(9)
|
(12)
|
(13)
|
(17)
|
(17)
|
(15)
|
(14)
|
(10)
|
(11)
|
(10)
|
(10)
|
(11)
|
(8)
|
|
| Other Items |
0
|
(5)
|
0
|
0
|
1
|
0
|
0
|
0
|
(0)
|
(1)
|
(2)
|
0
|
(3)
|
(3)
|
(3)
|
0
|
(3)
|
(4)
|
(3)
|
0
|
(3)
|
(4)
|
(3)
|
0
|
(4)
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(8)
N/A
|
(5)
+29%
|
(6)
-10%
|
(11)
-75%
|
(8)
+26%
|
(11)
-36%
|
(10)
+5%
|
(1)
+94%
|
(1)
-117%
|
(2)
-41%
|
(2)
-43%
|
(3)
-19%
|
(3)
-18%
|
(3)
+14%
|
(3)
+1%
|
(3)
+11%
|
(3)
+3%
|
(4)
-40%
|
(3)
+6%
|
(3)
+2%
|
(3)
-3%
|
(4)
-4%
|
(3)
+4%
|
(4)
-10%
|
(4)
-11%
|
(4)
+5%
|
(4)
-1%
|
(4)
-8%
|
(5)
-25%
|
(6)
-15%
|
(7)
-17%
|
(9)
-30%
|
(12)
-27%
|
(13)
-8%
|
(17)
-27%
|
(17)
-1%
|
(15)
+10%
|
(14)
+8%
|
(10)
+26%
|
(11)
-4%
|
(10)
+4%
|
(10)
0%
|
(11)
-10%
|
(8)
+27%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
14
|
30
|
29
|
26
|
18
|
7
|
23
|
30
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
(0)
|
3
|
3
|
3
|
3
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
|
| Other |
(0)
|
(3)
|
(3)
|
(3)
|
(3)
|
(5)
|
(4)
|
(4)
|
(5)
|
17
|
11
|
(1)
|
20
|
3
|
9
|
(1)
|
(1)
|
(0)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
3
|
3
|
3
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
7
|
7
|
6
|
(0)
|
8
|
17
|
17
|
(1)
|
18
|
7
|
8
|
(4)
|
|
| Cash from Financing Activities |
14
N/A
|
28
+101%
|
26
-7%
|
23
-11%
|
19
-18%
|
6
-69%
|
22
+264%
|
29
+34%
|
25
-12%
|
40
+59%
|
19
-53%
|
11
-41%
|
20
+83%
|
3
-87%
|
9
+232%
|
9
+0%
|
(1)
N/A
|
(0)
+40%
|
(1)
-8%
|
(1)
-5%
|
(1)
-6%
|
(1)
-80%
|
(1)
+8%
|
(1)
0%
|
3
N/A
|
3
+8%
|
3
-2%
|
3
+0%
|
(1)
N/A
|
(1)
-4%
|
(1)
+12%
|
(1)
+24%
|
7
N/A
|
7
-2%
|
6
-2%
|
15
+133%
|
8
-49%
|
17
+129%
|
17
-3%
|
18
+7%
|
18
-3%
|
7
-58%
|
8
+2%
|
(4)
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
4
N/A
|
12
+231%
|
6
-52%
|
(0)
N/A
|
(4)
-1 579%
|
(9)
-152%
|
0
N/A
|
9
+8 796%
|
6
-35%
|
15
+155%
|
3
-79%
|
(2)
N/A
|
9
N/A
|
(7)
N/A
|
1
N/A
|
1
+66%
|
(8)
N/A
|
(5)
+43%
|
(4)
+16%
|
(3)
+18%
|
(1)
+58%
|
(3)
-116%
|
(2)
+26%
|
(1)
+65%
|
3
N/A
|
4
+61%
|
3
-22%
|
4
+6%
|
(2)
N/A
|
(2)
-41%
|
(1)
+69%
|
(3)
-266%
|
2
N/A
|
0
-89%
|
(2)
N/A
|
4
N/A
|
(2)
N/A
|
8
N/A
|
9
+9%
|
12
+38%
|
11
-9%
|
2
-86%
|
2
+22%
|
(7)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(5)
N/A
|
(10)
-116%
|
(17)
-66%
|
(23)
-40%
|
(25)
-8%
|
(15)
+41%
|
(21)
-43%
|
(20)
+7%
|
(18)
+8%
|
(24)
-30%
|
(13)
+45%
|
(13)
-2%
|
(7)
+45%
|
(6)
+13%
|
(5)
+23%
|
(7)
-51%
|
(5)
+36%
|
(1)
+88%
|
(0)
+96%
|
(3)
-11 563%
|
3
N/A
|
2
-35%
|
2
+31%
|
0
-89%
|
4
+1 407%
|
5
+32%
|
4
-17%
|
0
-93%
|
2
+740%
|
0
-99%
|
1
+6 144%
|
(2)
N/A
|
(5)
-105%
|
(6)
-40%
|
(9)
-41%
|
(11)
-22%
|
(10)
+7%
|
(9)
+5%
|
(8)
+13%
|
(6)
+26%
|
(7)
-10%
|
(6)
+12%
|
(6)
+4%
|
(3)
+43%
|
|