Checkin.com Group AB
F:7I1
Cash Flow Statement
Cash Flow Statement
Checkin.com Group AB
| 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 |
(10)
|
(13)
|
(9)
|
(7)
|
(5)
|
(3)
|
2
|
4
|
4
|
(0)
|
(9)
|
(17)
|
(21)
|
(21)
|
(19)
|
|
| Depreciation & Amortization |
7
|
8
|
9
|
12
|
14
|
16
|
19
|
23
|
26
|
28
|
30
|
31
|
32
|
33
|
32
|
|
| Stock-Based Compensation |
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
1
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
0
|
(1)
|
(0)
|
(1)
|
(3)
|
(0)
|
(0)
|
(0)
|
|
| Change in Working Capital |
3
|
(4)
|
(1)
|
(2)
|
(2)
|
(4)
|
(9)
|
(3)
|
(2)
|
3
|
5
|
3
|
3
|
2
|
(2)
|
|
| Cash from Operating Activities |
(0)
N/A
|
(9)
-35 340%
|
(3)
+70%
|
3
N/A
|
6
+118%
|
8
+25%
|
12
+56%
|
25
+99%
|
26
+7%
|
31
+17%
|
25
-18%
|
14
-45%
|
14
+0%
|
13
-5%
|
11
-13%
|
|
| Investing Cash Flow | ||||||||||||||||
| Capital Expenditures |
(26)
|
(25)
|
(28)
|
(26)
|
(27)
|
(26)
|
(25)
|
(26)
|
(25)
|
(25)
|
(24)
|
(23)
|
(22)
|
(20)
|
(20)
|
|
| Other Items |
(44)
|
(44)
|
(19)
|
(20)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(70)
N/A
|
(70)
+1%
|
(47)
+33%
|
(46)
+1%
|
(26)
+43%
|
(26)
+2%
|
(25)
+3%
|
(26)
-4%
|
(25)
+4%
|
(25)
-2%
|
(24)
+4%
|
(23)
+6%
|
(22)
+3%
|
(20)
+10%
|
(20)
+1%
|
|
| Financing Cash Flow | ||||||||||||||||
| Net Issuance of Common Stock |
111
|
52
|
54
|
4
|
4
|
4
|
2
|
0
|
0
|
6
|
6
|
6
|
6
|
0
|
0
|
|
| Net Issuance of Debt |
16
|
15
|
13
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(8)
|
(7)
|
(6)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
127
N/A
|
67
-47%
|
67
+0%
|
(4)
N/A
|
(4)
+1%
|
(3)
+8%
|
(5)
-47%
|
(7)
-53%
|
(7)
+0%
|
(1)
+81%
|
(2)
-11%
|
(1)
+13%
|
(1)
-2%
|
(7)
-391%
|
(6)
+11%
|
|
| Change in Cash | ||||||||||||||||
| Effect of Foreign Exchange Rates |
(1)
|
1
|
2
|
3
|
3
|
4
|
2
|
(1)
|
1
|
(2)
|
(1)
|
2
|
(2)
|
(1)
|
(1)
|
|
| Net Change in Cash |
56
N/A
|
(11)
N/A
|
20
N/A
|
(44)
N/A
|
(20)
+54%
|
(17)
+17%
|
(16)
+7%
|
(10)
+37%
|
(5)
+49%
|
2
N/A
|
(2)
N/A
|
(9)
-367%
|
(12)
-38%
|
(15)
-24%
|
(15)
-4%
|
|
| Free Cash Flow | ||||||||||||||||
| Free Cash Flow |
(26)
N/A
|
(34)
-31%
|
(31)
+11%
|
(24)
+23%
|
(20)
+14%
|
(18)
+11%
|
(13)
+30%
|
(1)
+90%
|
2
N/A
|
6
+232%
|
1
-86%
|
(9)
N/A
|
(9)
+6%
|
(7)
+19%
|
(9)
-22%
|
|