Job Solution Sweden Holding AB
F:Y6T
Cash Flow Statement
Cash Flow Statement
Job Solution Sweden Holding AB
| 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 |
13
|
10
|
10
|
4
|
7
|
10
|
15
|
20
|
18
|
20
|
29
|
|
| Depreciation & Amortization |
0
|
1
|
2
|
3
|
3
|
4
|
4
|
5
|
5
|
9
|
13
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
|
| Cash Taxes Paid |
2
|
2
|
4
|
3
|
3
|
4
|
3
|
1
|
4
|
3
|
4
|
|
| Cash Interest Paid |
0
|
1
|
1
|
1
|
1
|
2
|
3
|
3
|
3
|
8
|
10
|
|
| Change in Working Capital |
(6)
|
(4)
|
(5)
|
(2)
|
(14)
|
(18)
|
(19)
|
(7)
|
1
|
2
|
(31)
|
|
| Cash from Operating Activities |
7
N/A
|
4
-43%
|
6
+58%
|
4
-29%
|
(4)
N/A
|
(4)
-17%
|
(0)
+91%
|
18
N/A
|
24
+36%
|
31
+26%
|
11
-65%
|
|
| Investing Cash Flow | ||||||||||||
| Capital Expenditures |
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
|
| Other Items |
(11)
|
(17)
|
(20)
|
(9)
|
(0)
|
7
|
10
|
9
|
(5)
|
(76)
|
(76)
|
|
| Cash from Investing Activities |
(11)
N/A
|
(20)
-86%
|
(20)
+3%
|
(9)
+57%
|
(0)
+98%
|
10
N/A
|
10
-6%
|
9
-8%
|
(5)
N/A
|
(77)
-1 436%
|
(77)
-1%
|
|
| Financing Cash Flow | ||||||||||||
| Net Issuance of Common Stock |
13
|
0
|
0
|
9
|
9
|
9
|
0
|
0
|
0
|
10
|
10
|
|
| Net Issuance of Debt |
7
|
10
|
9
|
11
|
11
|
(9)
|
13
|
26
|
15
|
161
|
125
|
|
| Cash Paid for Dividends |
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
(1)
|
0
|
0
|
0
|
(26)
|
(51)
|
0
|
(51)
|
(24)
|
|
| Cash from Financing Activities |
14
N/A
|
4
-71%
|
2
-60%
|
15
+769%
|
15
0%
|
1
-95%
|
(4)
N/A
|
(25)
-541%
|
(35)
-44%
|
121
N/A
|
111
-8%
|
|
| Change in Cash | ||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Net Change in Cash |
10
N/A
|
(12)
N/A
|
(12)
+3%
|
10
N/A
|
11
+5%
|
6
-41%
|
5
-20%
|
2
-57%
|
(16)
N/A
|
74
N/A
|
45
-40%
|
|
| Free Cash Flow | ||||||||||||
| Free Cash Flow |
7
N/A
|
0
-93%
|
6
+1 167%
|
4
-29%
|
(4)
N/A
|
(4)
-17%
|
(0)
+91%
|
18
N/A
|
24
+36%
|
30
+26%
|
10
-67%
|
|