Acroud AB
F:7NG
Cash Flow Statement
Cash Flow Statement
Acroud 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 |
2
|
3
|
2
|
(18)
|
(19)
|
(41)
|
(43)
|
(31)
|
(28)
|
(7)
|
(6)
|
(2)
|
(9)
|
(8)
|
(8)
|
|
| Depreciation & Amortization |
2
|
2
|
2
|
3
|
3
|
4
|
5
|
5
|
5
|
4
|
4
|
5
|
5
|
5
|
5
|
|
| Other Non-Cash Items |
2
|
1
|
1
|
22
|
23
|
44
|
43
|
31
|
28
|
7
|
7
|
1
|
5
|
5
|
4
|
|
| Cash Taxes Paid |
1
|
1
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
2
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
3
|
2
|
2
|
2
|
1
|
1
|
|
| Change in Working Capital |
(2)
|
(1)
|
(1)
|
(1)
|
(3)
|
(1)
|
(0)
|
(1)
|
1
|
(0)
|
(1)
|
1
|
(0)
|
(1)
|
1
|
|
| Cash from Operating Activities |
5
N/A
|
4
-11%
|
5
+9%
|
6
+21%
|
5
-9%
|
5
+4%
|
5
-3%
|
4
-18%
|
5
+25%
|
5
-12%
|
4
-15%
|
4
+6%
|
1
-76%
|
1
+3%
|
2
+84%
|
|
| Investing Cash Flow | ||||||||||||||||
| Capital Expenditures |
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
|
| Other Items |
(2)
|
2
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
1
|
0
|
(0)
|
2
|
(1)
|
(2)
|
(2)
|
(1)
|
|
| Cash from Investing Activities |
(5)
N/A
|
(1)
+74%
|
(4)
-164%
|
(3)
+9%
|
(3)
-5%
|
(3)
+12%
|
(4)
-17%
|
(1)
+64%
|
(2)
-58%
|
(2)
-22%
|
0
N/A
|
(2)
N/A
|
(2)
-1%
|
(2)
+11%
|
(2)
+19%
|
|
| Financing Cash Flow | ||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
0
|
0
|
0
|
1
|
1
|
1
|
|
| Net Issuance of Debt |
(3)
|
(4)
|
(0)
|
0
|
1
|
3
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
0
|
1
|
|
| Cash Paid for Dividends |
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
|
| Other |
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(0)
|
|
| Cash from Financing Activities |
(5)
N/A
|
(6)
-8%
|
(3)
+53%
|
(2)
+13%
|
(2)
+8%
|
(1)
+73%
|
(2)
-229%
|
(2)
-24%
|
(2)
-2%
|
(2)
+5%
|
(5)
-130%
|
(4)
+26%
|
(0)
+98%
|
0
N/A
|
2
+402%
|
|
| Change in Cash | ||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Net Change in Cash |
(6)
N/A
|
(3)
+52%
|
(1)
+46%
|
0
N/A
|
(0)
N/A
|
2
N/A
|
(0)
N/A
|
1
N/A
|
1
+40%
|
0
-90%
|
(1)
N/A
|
(2)
-118%
|
(1)
+23%
|
(0)
+65%
|
3
N/A
|
|
| Free Cash Flow | ||||||||||||||||
| Free Cash Flow |
2
N/A
|
1
-16%
|
2
+39%
|
3
+57%
|
3
+1%
|
4
+18%
|
4
+3%
|
2
-49%
|
3
+58%
|
2
-25%
|
2
-24%
|
4
+102%
|
1
-86%
|
1
+69%
|
2
+110%
|
|