Advenica AB (publ)
F:65R
Cash Flow Statement
Cash Flow Statement
Advenica AB (publ)
| 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 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(2)
|
(3)
|
(2)
|
(12)
|
(24)
|
(5)
|
(8)
|
(4)
|
8
|
(16)
|
(20)
|
(23)
|
(32)
|
(37)
|
(40)
|
(34)
|
(45)
|
(27)
|
(32)
|
(49)
|
(45)
|
(47)
|
(38)
|
(26)
|
(16)
|
(29)
|
(29)
|
(20)
|
(33)
|
(27)
|
(26)
|
(17)
|
(7)
|
(1)
|
3
|
(2)
|
13
|
6
|
1
|
(5)
|
(16)
|
(2)
|
4
|
6
|
21
|
26
|
25
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(0)
|
(0)
|
0
|
4
|
4
|
4
|
5
|
5
|
6
|
7
|
11
|
12
|
12
|
12
|
8
|
8
|
8
|
7
|
7
|
(0)
|
7
|
8
|
8
|
2
|
8
|
6
|
9
|
9
|
9
|
10
|
6
|
8
|
7
|
8
|
8
|
7
|
10
|
9
|
11
|
12
|
12
|
13
|
15
|
(0)
|
13
|
14
|
13
|
|
| 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
|
1
|
1
|
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
|
1
|
2
|
2
|
2
|
|
| Change in Working Capital |
(8)
|
(2)
|
(7)
|
(1)
|
8
|
(14)
|
15
|
(8)
|
(17)
|
28
|
(3)
|
8
|
13
|
3
|
3
|
17
|
6
|
4
|
11
|
2
|
9
|
(11)
|
7
|
2
|
10
|
25
|
1
|
11
|
8
|
5
|
(10)
|
(24)
|
(13)
|
(17)
|
2
|
20
|
(6)
|
9
|
5
|
(7)
|
5
|
(11)
|
5
|
32
|
12
|
5
|
(7)
|
|
| Cash from Operating Activities |
(11)
N/A
|
(5)
+56%
|
(9)
-72%
|
(10)
-19%
|
(13)
-23%
|
(15)
-21%
|
12
N/A
|
(6)
N/A
|
(2)
+64%
|
19
N/A
|
(12)
N/A
|
(3)
+76%
|
(6)
-121%
|
(23)
-260%
|
(29)
-26%
|
(9)
+68%
|
(32)
-247%
|
(16)
+51%
|
(13)
+14%
|
(40)
-201%
|
(29)
+27%
|
(51)
-74%
|
(23)
+55%
|
(15)
+32%
|
2
N/A
|
2
+37%
|
(19)
N/A
|
0
N/A
|
(15)
N/A
|
(12)
+21%
|
(30)
-146%
|
(32)
-8%
|
(14)
+58%
|
(10)
+28%
|
13
N/A
|
26
+95%
|
17
-33%
|
25
+43%
|
17
-32%
|
0
-99%
|
1
+745%
|
(0)
N/A
|
23
N/A
|
52
+125%
|
46
-12%
|
45
-2%
|
31
-31%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(18)
|
(17)
|
(20)
|
(19)
|
(20)
|
(23)
|
(23)
|
(20)
|
(14)
|
(8)
|
(3)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(3)
|
(6)
|
(7)
|
(8)
|
(7)
|
(6)
|
(5)
|
(4)
|
(4)
|
(3)
|
(4)
|
(3)
|
(2)
|
(5)
|
(7)
|
(9)
|
(9)
|
(9)
|
(10)
|
(9)
|
(11)
|
|
| Other Items |
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
|
2
|
2
|
0
|
(0)
|
0
|
0
|
(5)
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
1
|
|
| Cash from Investing Activities |
(18)
N/A
|
(17)
+8%
|
(20)
-16%
|
(19)
+5%
|
(20)
-10%
|
(23)
-12%
|
(23)
0%
|
(20)
+14%
|
(14)
+30%
|
(8)
+42%
|
(3)
+63%
|
0
N/A
|
(0)
N/A
|
(0)
-43%
|
(0)
-30%
|
(0)
-119%
|
(0)
-37%
|
(0)
+3%
|
(0)
-5%
|
(0)
-25%
|
(0)
+55%
|
(0)
+21%
|
(0)
+27%
|
(0)
+74%
|
(0)
+94%
|
(1)
-57 700%
|
(3)
-166%
|
(6)
-81%
|
(7)
-25%
|
(8)
-8%
|
(7)
+6%
|
(6)
+13%
|
(3)
+55%
|
(3)
+8%
|
(4)
-67%
|
(3)
+28%
|
(6)
-95%
|
(5)
+18%
|
(7)
-46%
|
(4)
+39%
|
(6)
-44%
|
(8)
-36%
|
(4)
+51%
|
(9)
-114%
|
(10)
-9%
|
(9)
+2%
|
(9)
0%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
5
|
28
|
65
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
44
|
44
|
44
|
0
|
0
|
0
|
0
|
26
|
26
|
26
|
26
|
0
|
0
|
28
|
28
|
28
|
54
|
26
|
26
|
26
|
0
|
66
|
66
|
0
|
66
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
6
|
13
|
(7)
|
(1)
|
(8)
|
(15)
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
(5)
|
0
|
0
|
10
|
9
|
9
|
6
|
(8)
|
(5)
|
(3)
|
(6)
|
(8)
|
(6)
|
3
|
9
|
15
|
11
|
0
|
(15)
|
(15)
|
(15)
|
(15)
|
0
|
(6)
|
(8)
|
(10)
|
(12)
|
(7)
|
(7)
|
(7)
|
(7)
|
|
| Cash Paid for Dividends |
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
|
(4)
|
(4)
|
|
| Other |
0
|
7
|
45
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(3)
|
(3)
|
0
|
1
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
(3)
|
(3)
|
(3)
|
(3)
|
(0)
|
(0)
|
(0)
|
0
|
(5)
|
(5)
|
(5)
|
(5)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
16
N/A
|
25
+53%
|
66
+166%
|
64
-4%
|
57
-10%
|
43
-26%
|
(5)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
5
N/A
|
40
+703%
|
41
+2%
|
41
+0%
|
36
-12%
|
1
-97%
|
0
N/A
|
10
N/A
|
33
+233%
|
33
-2%
|
30
-9%
|
16
-45%
|
(5)
N/A
|
(3)
+50%
|
19
N/A
|
17
-14%
|
19
+15%
|
54
+183%
|
35
-35%
|
41
+17%
|
37
-10%
|
0
N/A
|
45
N/A
|
45
N/A
|
45
N/A
|
45
N/A
|
0
N/A
|
(6)
N/A
|
(8)
-35%
|
(10)
-20%
|
(12)
-17%
|
(7)
+44%
|
(7)
+1%
|
(11)
-66%
|
(11)
-3%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
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
|
2
|
2
|
3
|
2
|
(0)
|
0
|
(0)
|
(1)
|
1
|
(1)
|
(1)
|
(0)
|
|
| Net Change in Cash |
(13)
N/A
|
3
N/A
|
38
+1 079%
|
35
-8%
|
25
-30%
|
5
-81%
|
(16)
N/A
|
(26)
-63%
|
(16)
+38%
|
11
N/A
|
(15)
N/A
|
(3)
+81%
|
(1)
+51%
|
17
N/A
|
12
-29%
|
32
+158%
|
4
-87%
|
(15)
N/A
|
(14)
+8%
|
(31)
-123%
|
4
N/A
|
(19)
N/A
|
7
N/A
|
1
-86%
|
(4)
N/A
|
(2)
+55%
|
(3)
-78%
|
11
N/A
|
(3)
N/A
|
35
N/A
|
(2)
N/A
|
3
N/A
|
21
+705%
|
(12)
N/A
|
54
N/A
|
70
+29%
|
59
-16%
|
68
+16%
|
12
-82%
|
(10)
N/A
|
(13)
-26%
|
(19)
-45%
|
6
N/A
|
37
+491%
|
29
-22%
|
24
-16%
|
11
-57%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(29)
N/A
|
(22)
+26%
|
(28)
-29%
|
(29)
-2%
|
(33)
-15%
|
(38)
-15%
|
(11)
+70%
|
(26)
-133%
|
(16)
+38%
|
11
N/A
|
(15)
N/A
|
(3)
+79%
|
(7)
-116%
|
(23)
-247%
|
(29)
-26%
|
(9)
+68%
|
(32)
-240%
|
(16)
+50%
|
(14)
+14%
|
(41)
-195%
|
(29)
+27%
|
(51)
-74%
|
(23)
+55%
|
(15)
+33%
|
2
N/A
|
1
-37%
|
(22)
N/A
|
(6)
+75%
|
(22)
-303%
|
(20)
+12%
|
(37)
-88%
|
(39)
-4%
|
(18)
+52%
|
(14)
+25%
|
9
N/A
|
23
+153%
|
13
-41%
|
21
+58%
|
14
-33%
|
(5)
N/A
|
(5)
-19%
|
(9)
-64%
|
14
N/A
|
43
+211%
|
36
-16%
|
36
-2%
|
20
-43%
|
|