Lifecare AS
F:LFC
Cash Flow Statement
Cash Flow Statement
Lifecare AS
| Jun-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||
| Net Income |
(17)
|
(17)
|
(19)
|
(25)
|
(32)
|
(35)
|
(53)
|
(61)
|
(73)
|
(93)
|
(76)
|
(126)
|
|
| Depreciation & Amortization |
1
|
3
|
2
|
3
|
3
|
3
|
4
|
5
|
5
|
6
|
6
|
7
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
4
|
8
|
0
|
3
|
3
|
(0)
|
7
|
|
| Cash Taxes Paid |
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
|
| Change in Working Capital |
0
|
(4)
|
(7)
|
(3)
|
(6)
|
(9)
|
(5)
|
1
|
(0)
|
4
|
1
|
23
|
|
| Cash from Operating Activities |
(16)
N/A
|
(18)
-14%
|
(24)
-36%
|
(26)
-8%
|
(36)
-36%
|
(37)
-5%
|
(47)
-25%
|
(55)
-18%
|
(66)
-19%
|
(80)
-23%
|
(69)
+14%
|
(88)
-27%
|
|
| Investing Cash Flow | |||||||||||||
| Capital Expenditures |
(13)
|
(6)
|
(2)
|
(1)
|
(2)
|
(1)
|
(4)
|
(12)
|
(13)
|
(15)
|
(11)
|
(6)
|
|
| Other Items |
(3)
|
(3)
|
3
|
4
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(15)
N/A
|
(9)
+40%
|
0
N/A
|
2
+628%
|
5
+119%
|
(1)
N/A
|
(2)
-98%
|
(13)
-432%
|
(12)
+4%
|
(14)
-14%
|
(11)
+26%
|
(6)
+47%
|
|
| Financing Cash Flow | |||||||||||||
| Net Issuance of Common Stock |
0
|
48
|
0
|
0
|
0
|
43
|
133
|
133
|
107
|
0
|
34
|
34
|
|
| Net Issuance of Debt |
11
|
5
|
(4)
|
(9)
|
(9)
|
(1)
|
(2)
|
0
|
(2)
|
(3)
|
(3)
|
(4)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
(2)
|
(7)
|
(7)
|
(14)
|
(18)
|
(21)
|
(7)
|
|
| Cash from Financing Activities |
37
N/A
|
54
+43%
|
45
-17%
|
40
-12%
|
40
+1%
|
39
-1%
|
124
+215%
|
124
+1%
|
91
-27%
|
87
-5%
|
10
-88%
|
23
+128%
|
|
| Change in Cash | |||||||||||||
| Net Change in Cash |
6
N/A
|
27
+312%
|
21
-22%
|
15
-26%
|
9
-44%
|
1
-92%
|
75
+10 335%
|
56
-24%
|
13
-77%
|
(8)
N/A
|
(69)
-779%
|
(70)
-1%
|
|
| Free Cash Flow | |||||||||||||
| Free Cash Flow |
(28)
N/A
|
(24)
+17%
|
(27)
-13%
|
(28)
-4%
|
(38)
-37%
|
(39)
-2%
|
(51)
-32%
|
(67)
-31%
|
(78)
-17%
|
(95)
-21%
|
(80)
+16%
|
(94)
-17%
|
|