Engcon AB
F:917
Cash Flow Statement
Cash Flow Statement
Engcon AB
| 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 |
325
|
342
|
358
|
371
|
415
|
522
|
527
|
478
|
376
|
238
|
216
|
252
|
295
|
319
|
331
|
310
|
|
| Depreciation & Amortization |
38
|
38
|
39
|
40
|
39
|
40
|
42
|
43
|
45
|
46
|
47
|
48
|
48
|
50
|
49
|
52
|
|
| Other Non-Cash Items |
15
|
16
|
35
|
37
|
39
|
38
|
27
|
5
|
(16)
|
(7)
|
(20)
|
(25)
|
36
|
(4)
|
12
|
31
|
|
| Cash Taxes Paid |
48
|
67
|
60
|
66
|
55
|
130
|
148
|
160
|
156
|
129
|
121
|
77
|
72
|
17
|
21
|
48
|
|
| Cash Interest Paid |
4
|
4
|
3
|
9
|
17
|
0
|
0
|
0
|
16
|
19
|
28
|
0
|
30
|
0
|
0
|
0
|
|
| Change in Working Capital |
(203)
|
(256)
|
(252)
|
(240)
|
(277)
|
(384)
|
(195)
|
(80)
|
81
|
160
|
(51)
|
(47)
|
(140)
|
(69)
|
(108)
|
(211)
|
|
| Cash from Operating Activities |
175
N/A
|
140
-20%
|
180
+29%
|
208
+16%
|
216
+4%
|
216
N/A
|
401
+86%
|
446
+11%
|
486
+9%
|
437
-10%
|
192
-56%
|
228
+19%
|
239
+5%
|
296
+24%
|
284
-4%
|
182
-36%
|
|
| Investing Cash Flow | |||||||||||||||||
| Capital Expenditures |
(12)
|
(13)
|
(11)
|
(12)
|
(47)
|
(15)
|
(17)
|
(44)
|
(58)
|
(65)
|
(71)
|
(49)
|
(44)
|
(37)
|
(38)
|
(41)
|
|
| Other Items |
5
|
(3)
|
(12)
|
(18)
|
2
|
(36)
|
(34)
|
(13)
|
(3)
|
7
|
14
|
0
|
0
|
1
|
1
|
(1)
|
|
| Cash from Investing Activities |
(7)
N/A
|
(16)
-129%
|
(23)
-44%
|
(30)
-30%
|
(45)
-50%
|
(51)
-13%
|
(51)
N/A
|
(57)
-12%
|
(61)
-7%
|
(58)
+5%
|
(57)
+2%
|
(49)
+14%
|
(44)
+10%
|
(36)
+18%
|
(37)
-3%
|
(42)
-14%
|
|
| Financing Cash Flow | |||||||||||||||||
| Net Issuance of Common Stock |
6
|
6
|
6
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
(12)
|
|
| Net Issuance of Debt |
(3)
|
196
|
182
|
151
|
103
|
(68)
|
(218)
|
(191)
|
(175)
|
(186)
|
34
|
(42)
|
(27)
|
(53)
|
(14)
|
34
|
|
| Cash Paid for Dividends |
(163)
|
(513)
|
(603)
|
(473)
|
(448)
|
(98)
|
(82)
|
(81)
|
(143)
|
(143)
|
(144)
|
(143)
|
(149)
|
(149)
|
(151)
|
(148)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
(63)
|
(63)
|
|
| Cash from Financing Activities |
(160)
N/A
|
(311)
-94%
|
(282)
+9%
|
(316)
-12%
|
(345)
-9%
|
(166)
+52%
|
(300)
-81%
|
(272)
+9%
|
(317)
-17%
|
(328)
-3%
|
(109)
+67%
|
(184)
-69%
|
(176)
+4%
|
(202)
-15%
|
(240)
-19%
|
(189)
+21%
|
|
| Change in Cash | |||||||||||||||||
| Effect of Foreign Exchange Rates |
11
|
5
|
4
|
(4)
|
(24)
|
(26)
|
(31)
|
(32)
|
(37)
|
(25)
|
(17)
|
(11)
|
12
|
(12)
|
(12)
|
(13)
|
|
| Net Change in Cash |
19
N/A
|
(182)
N/A
|
(121)
+34%
|
(142)
-17%
|
(198)
-39%
|
(27)
+86%
|
19
N/A
|
85
+347%
|
71
-16%
|
26
-63%
|
9
-65%
|
(16)
N/A
|
31
N/A
|
46
+48%
|
(5)
N/A
|
(62)
-1 140%
|
|
| Free Cash Flow | |||||||||||||||||
| Free Cash Flow |
163
N/A
|
127
-22%
|
169
+33%
|
196
+16%
|
169
-14%
|
201
+19%
|
384
+91%
|
402
+5%
|
428
+6%
|
372
-13%
|
121
-67%
|
179
+48%
|
195
+9%
|
259
+33%
|
246
-5%
|
141
-43%
|
|