Rugvista Group AB (publ)
F:81N
Cash Flow Statement
Cash Flow Statement
Rugvista Group AB (publ)
Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||
Net Income |
149
|
85
|
79
|
75
|
79
|
90
|
92
|
85
|
80
|
|
Depreciation & Amortization |
11
|
10
|
11
|
11
|
11
|
11
|
12
|
12
|
13
|
|
Other Non-Cash Items |
0
|
0
|
0
|
(5)
|
(4)
|
(6)
|
(6)
|
3
|
0
|
|
Cash Taxes Paid |
26
|
20
|
20
|
22
|
40
|
40
|
41
|
41
|
20
|
|
Cash Interest Paid |
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
|
Change in Working Capital |
(74)
|
(66)
|
(90)
|
(93)
|
(73)
|
(59)
|
3
|
28
|
51
|
|
Cash from Operating Activities |
86
N/A
|
30
-66%
|
(0)
N/A
|
(12)
-6 688%
|
14
N/A
|
37
+170%
|
101
+174%
|
128
+27%
|
144
+12%
|
|
Investing Cash Flow | ||||||||||
Capital Expenditures |
(4)
|
(7)
|
(9)
|
(10)
|
(11)
|
(11)
|
(11)
|
(13)
|
(13)
|
|
Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash from Investing Activities |
(4)
N/A
|
(6)
-61%
|
(9)
-35%
|
(10)
-16%
|
(11)
-6%
|
(11)
+0%
|
(11)
-6%
|
(13)
-14%
|
(13)
-3%
|
|
Financing Cash Flow | ||||||||||
Net Issuance of Common Stock |
0
|
2
|
1
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
(10)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(11)
|
(11)
|
(11)
|
|
Cash Paid for Dividends |
0
|
(52)
|
(52)
|
(52)
|
(52)
|
(31)
|
(31)
|
(31)
|
(31)
|
|
Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash from Financing Activities |
(26)
N/A
|
(58)
-124%
|
(60)
-3%
|
(61)
-2%
|
(62)
-1%
|
(41)
+34%
|
(41)
-1%
|
(42)
-1%
|
(42)
-1%
|
|
Change in Cash | ||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
5
|
5
|
8
|
6
|
(5)
|
(1)
|
|
Net Change in Cash |
56
N/A
|
(35)
N/A
|
(69)
-96%
|
(78)
-13%
|
(54)
+31%
|
(7)
+88%
|
54
N/A
|
69
+27%
|
88
+27%
|
|
Free Cash Flow | ||||||||||
Free Cash Flow |
82
N/A
|
23
-72%
|
(9)
N/A
|
(22)
-145%
|
3
N/A
|
26
+779%
|
90
+242%
|
115
+29%
|
131
+13%
|