Lemonsoft Oyj
F:M36
Cash Flow Statement
Cash Flow Statement
Lemonsoft Oyj
| 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 |
3
|
3
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
1
|
1
|
1
|
1
|
1
|
(0)
|
1
|
1
|
0
|
2
|
1
|
2
|
2
|
2
|
2
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(0)
|
0
|
(0)
|
(1)
|
1
|
1
|
(2)
|
(4)
|
(2)
|
(3)
|
(2)
|
(2)
|
(3)
|
(1)
|
(1)
|
|
| Cash from Operating Activities |
4
N/A
|
4
+8%
|
5
+27%
|
6
+29%
|
6
+2%
|
6
-9%
|
5
-14%
|
4
-14%
|
4
+3%
|
5
+6%
|
5
+10%
|
5
+4%
|
6
+5%
|
7
+30%
|
8
+4%
|
|
| Investing Cash Flow | ||||||||||||||||
| Capital Expenditures |
(3)
|
0
|
(1)
|
(3)
|
(3)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other Items |
(1)
|
(7)
|
(11)
|
(7)
|
(9)
|
(10)
|
(7)
|
(7)
|
(7)
|
(1)
|
(4)
|
(3)
|
(3)
|
(3)
|
(1)
|
|
| Cash from Investing Activities |
(4)
N/A
|
(7)
-82%
|
(12)
-59%
|
(10)
+13%
|
(11)
-14%
|
(14)
-18%
|
(10)
+28%
|
(9)
+5%
|
(8)
+9%
|
(2)
+72%
|
(5)
-115%
|
(4)
+19%
|
(4)
+11%
|
(4)
+1%
|
(1)
+65%
|
|
| Financing Cash Flow | ||||||||||||||||
| Net Issuance of Common Stock |
15
|
15
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(4)
|
(5)
|
|
| Net Issuance of Debt |
1
|
1
|
1
|
(1)
|
(1)
|
5
|
4
|
3
|
3
|
(3)
|
1
|
2
|
1
|
3
|
(0)
|
|
| Cash Paid for Dividends |
(2)
|
(5)
|
(5)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
16
N/A
|
14
-16%
|
14
N/A
|
(4)
N/A
|
(3)
+6%
|
2
N/A
|
1
-42%
|
1
-38%
|
0
-87%
|
(5)
N/A
|
(2)
+69%
|
(1)
+35%
|
(2)
-112%
|
(3)
-52%
|
(7)
-122%
|
|
| Change in Cash | ||||||||||||||||
| Net Change in Cash |
16
N/A
|
10
-35%
|
7
-32%
|
(7)
N/A
|
(8)
-15%
|
(6)
+32%
|
(4)
+37%
|
(4)
-19%
|
(4)
+8%
|
(3)
+31%
|
(1)
+46%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
(1)
N/A
|
|
| Free Cash Flow | ||||||||||||||||
| Free Cash Flow |
1
N/A
|
4
+359%
|
4
+2%
|
4
-10%
|
4
+2%
|
2
-37%
|
2
-8%
|
2
+17%
|
3
+23%
|
4
+28%
|
4
+17%
|
5
+2%
|
5
+6%
|
7
+35%
|
7
+5%
|
|