Creditwest Faktoring AS
IST:CRDFA.E
Cash Flow Statement
Cash Flow Statement
Creditwest Faktoring AS
| Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | 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 | |||||||||||||||||||||
| Other Non-Cash Items |
55
|
56
|
63
|
74
|
74
|
79
|
87
|
99
|
126
|
148
|
161
|
205
|
237
|
284
|
363
|
407
|
521
|
644
|
804
|
987
|
|
| Cash Taxes Paid |
8
|
6
|
7
|
8
|
3
|
4
|
4
|
3
|
13
|
15
|
12
|
23
|
19
|
15
|
15
|
4
|
66
|
83
|
108
|
107
|
|
| Cash Interest Paid |
32
|
34
|
43
|
51
|
58
|
60
|
63
|
73
|
83
|
96
|
109
|
123
|
151
|
191
|
246
|
293
|
335
|
393
|
466
|
531
|
|
| Change in Working Capital |
71
|
(15)
|
(49)
|
(118)
|
(111)
|
(260)
|
(104)
|
(32)
|
(161)
|
(11)
|
(99)
|
(231)
|
(188)
|
(456)
|
(614)
|
(611)
|
(807)
|
(1 037)
|
(1 309)
|
(1 407)
|
|
| Cash from Operating Activities |
126
N/A
|
41
-68%
|
14
-65%
|
(45)
N/A
|
(37)
+18%
|
(180)
-392%
|
(16)
+91%
|
66
N/A
|
(35)
N/A
|
137
N/A
|
61
-55%
|
(26)
N/A
|
49
N/A
|
(172)
N/A
|
(251)
-46%
|
(204)
+19%
|
(286)
-40%
|
(393)
-37%
|
(505)
-29%
|
(421)
+17%
|
|
| Investing Cash Flow | |||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(1)
|
(1)
|
(11)
|
(9)
|
(10)
|
(16)
|
0
|
(6)
|
(6)
|
(7)
|
(23)
|
(23)
|
(24)
|
|
| Other Items |
(49)
|
(50)
|
(50)
|
(50)
|
0
|
(1)
|
(15)
|
1
|
0
|
2
|
16
|
1
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(49)
N/A
|
(50)
-2%
|
(50)
0%
|
(51)
-1%
|
(0)
+100%
|
(2)
-1 061%
|
(17)
-777%
|
(0)
+100%
|
(1)
-1 397%
|
(8)
-873%
|
7
N/A
|
(9)
N/A
|
(16)
-74%
|
(6)
+64%
|
(6)
+0%
|
(6)
-5%
|
(7)
-6%
|
(23)
-249%
|
(23)
N/A
|
(24)
-2%
|
|
| Financing Cash Flow | |||||||||||||||||||||
| Net Issuance of Debt |
(76)
|
6
|
36
|
56
|
86
|
181
|
34
|
(4)
|
5
|
(117)
|
(28)
|
13
|
(40)
|
182
|
274
|
202
|
319
|
445
|
531
|
490
|
|
| Cash from Financing Activities |
(76)
N/A
|
6
N/A
|
36
+487%
|
56
+55%
|
86
+54%
|
181
+111%
|
34
-81%
|
(4)
N/A
|
5
N/A
|
(117)
N/A
|
(28)
+76%
|
13
N/A
|
(40)
N/A
|
182
N/A
|
274
+51%
|
202
-26%
|
319
+58%
|
445
+39%
|
531
+19%
|
490
-8%
|
|
| Change in Cash | |||||||||||||||||||||
| Net Change in Cash |
1
N/A
|
(3)
N/A
|
0
N/A
|
(39)
N/A
|
49
N/A
|
(1)
N/A
|
0
N/A
|
62
+129 849%
|
(31)
N/A
|
12
N/A
|
41
+246%
|
(23)
N/A
|
(8)
+66%
|
3
N/A
|
17
+394%
|
(9)
N/A
|
27
N/A
|
29
+8%
|
3
-89%
|
46
+1 362%
|
|
| Free Cash Flow | |||||||||||||||||||||
| Free Cash Flow |
125
N/A
|
41
-68%
|
14
-65%
|
(45)
N/A
|
(37)
+18%
|
(181)
-392%
|
(18)
+90%
|
65
N/A
|
(36)
N/A
|
127
N/A
|
52
-59%
|
(37)
N/A
|
32
N/A
|
(172)
N/A
|
(257)
-49%
|
(210)
+18%
|
(293)
-39%
|
(416)
-42%
|
(528)
-27%
|
(444)
+16%
|
|