Consti Oyj
OMXH:CONSTI
Cash Flow Statement
Cash Flow Statement
Consti Oyj
| Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
10
|
8
|
8
|
9
|
9
|
10
|
11
|
11
|
11
|
7
|
(0)
|
(1)
|
(2)
|
(3)
|
(2)
|
(2)
|
(4)
|
(0)
|
5
|
5
|
8
|
8
|
8
|
8
|
4
|
5
|
6
|
6
|
10
|
10
|
10
|
10
|
11
|
12
|
11
|
11
|
11
|
9
|
9
|
9
|
8
|
8
|
9
|
|
| Depreciation & Amortization |
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
(1)
|
0
|
(0)
|
(0)
|
0
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
1
|
1
|
1
|
1
|
0
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(1)
|
(1)
|
0
|
(0)
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
3
|
4
|
3
|
2
|
2
|
2
|
2
|
|
| Change in Working Capital |
11
|
4
|
(1)
|
(0)
|
(5)
|
0
|
(2)
|
(6)
|
(3)
|
(2)
|
7
|
0
|
(1)
|
(6)
|
(6)
|
(2)
|
(0)
|
(1)
|
(5)
|
0
|
4
|
8
|
6
|
1
|
(6)
|
(7)
|
(4)
|
(3)
|
(3)
|
(0)
|
3
|
2
|
5
|
6
|
(2)
|
(2)
|
(6)
|
(12)
|
(10)
|
(8)
|
(5)
|
(3)
|
3
|
|
| Cash from Operating Activities |
24
N/A
|
15
-38%
|
10
-34%
|
10
+4%
|
6
-43%
|
12
+109%
|
11
-11%
|
7
-34%
|
10
+46%
|
6
-37%
|
9
+38%
|
2
-83%
|
(0)
N/A
|
(7)
-1 521%
|
(7)
+4%
|
(2)
+67%
|
(2)
+31%
|
2
N/A
|
4
+109%
|
9
+149%
|
15
+62%
|
20
+33%
|
18
-9%
|
13
-28%
|
3
-75%
|
2
-24%
|
5
+94%
|
7
+44%
|
11
+57%
|
13
+23%
|
17
+34%
|
17
+0%
|
19
+11%
|
21
+6%
|
12
-40%
|
12
-6%
|
8
-30%
|
2
-73%
|
5
+110%
|
6
+20%
|
8
+41%
|
10
+28%
|
16
+60%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
|
| Other Items |
0
|
1
|
2
|
1
|
1
|
0
|
(0)
|
(2)
|
(2)
|
(2)
|
(3)
|
(1)
|
(1)
|
(1)
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
1
|
3
|
2
|
2
|
2
|
(1)
|
0
|
0
|
0
|
0
|
1
|
|
| Cash from Investing Activities |
(4)
N/A
|
(2)
+52%
|
(1)
+33%
|
(1)
+21%
|
(1)
-2%
|
(2)
-76%
|
(2)
-44%
|
(4)
-73%
|
(4)
+6%
|
(4)
-6%
|
(4)
-10%
|
(2)
+46%
|
(2)
+5%
|
(2)
+19%
|
(1)
+56%
|
(1)
+9%
|
(1)
-72%
|
(1)
-1%
|
(2)
-71%
|
(2)
-15%
|
(2)
+6%
|
(2)
-3%
|
(1)
+65%
|
(1)
+39%
|
(1)
-4%
|
(2)
-230%
|
(2)
-25%
|
(2)
+4%
|
(2)
+9%
|
(1)
+51%
|
(1)
-9%
|
(1)
-23%
|
(2)
-20%
|
1
N/A
|
0
-83%
|
0
-47%
|
1
+352%
|
(2)
N/A
|
(1)
+61%
|
(1)
+25%
|
(1)
-64%
|
(1)
-23%
|
(1)
0%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(0)
|
20
|
1
|
1
|
(2)
|
(23)
|
(3)
|
(3)
|
(4)
|
(4)
|
(0)
|
(0)
|
4
|
4
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
1
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
|
| Net Issuance of Debt |
(9)
|
(38)
|
(16)
|
(16)
|
(11)
|
20
|
(0)
|
(0)
|
(0)
|
0
|
0
|
3
|
2
|
2
|
1
|
0
|
0
|
0
|
2
|
5
|
3
|
3
|
(1)
|
(6)
|
(2)
|
(2)
|
(2)
|
(1)
|
(4)
|
(8)
|
(9)
|
(11)
|
(13)
|
(9)
|
(8)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(5)
|
(5)
|
(5)
|
(5)
|
(3)
|
(3)
|
(6)
|
(6)
|
(5)
|
(5)
|
(6)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
3
|
(0)
|
(0)
|
(0)
|
(0)
|
(4)
|
(4)
|
(4)
|
(4)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
| Cash from Financing Activities |
(10)
N/A
|
(18)
-89%
|
(15)
+18%
|
(15)
-1%
|
(13)
+15%
|
(3)
+78%
|
(3)
-8%
|
(3)
+1%
|
(4)
-42%
|
(4)
+7%
|
(4)
-1%
|
(2)
+54%
|
2
N/A
|
2
-5%
|
1
-30%
|
4
+231%
|
3
-1%
|
3
-11%
|
5
+71%
|
4
-21%
|
1
-81%
|
1
-27%
|
(3)
N/A
|
(11)
-302%
|
(8)
+26%
|
(8)
+3%
|
(9)
-6%
|
(5)
+45%
|
(9)
-83%
|
(12)
-43%
|
(14)
-9%
|
(15)
-10%
|
(18)
-19%
|
(14)
+21%
|
(13)
+11%
|
(10)
+18%
|
(7)
+30%
|
(8)
-7%
|
(11)
-37%
|
(11)
-3%
|
(10)
+8%
|
(10)
+2%
|
(10)
+1%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
11
N/A
|
(5)
N/A
|
(6)
-23%
|
(6)
+6%
|
(8)
-36%
|
8
N/A
|
5
-31%
|
(0)
N/A
|
2
N/A
|
(2)
N/A
|
0
N/A
|
(3)
N/A
|
(1)
+60%
|
(7)
-568%
|
(6)
+11%
|
1
N/A
|
1
+23%
|
4
+404%
|
7
+89%
|
11
+59%
|
13
+23%
|
18
+34%
|
14
-20%
|
1
-93%
|
(6)
N/A
|
(8)
-30%
|
(6)
+18%
|
(0)
+97%
|
(0)
+47%
|
(0)
-332%
|
3
N/A
|
1
-55%
|
0
-100%
|
8
+265 300%
|
0
-98%
|
2
+863%
|
2
-3%
|
(8)
N/A
|
(7)
+10%
|
(6)
+12%
|
(3)
+45%
|
(1)
+65%
|
5
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
20
N/A
|
12
-41%
|
7
-41%
|
8
+15%
|
3
-58%
|
10
+195%
|
9
-14%
|
5
-43%
|
9
+75%
|
5
-45%
|
7
+55%
|
0
-100%
|
(2)
N/A
|
(8)
-329%
|
(8)
+1%
|
(3)
+57%
|
(3)
+7%
|
0
N/A
|
1
+2 700%
|
6
+454%
|
12
+89%
|
17
+41%
|
17
-2%
|
12
-29%
|
2
-80%
|
1
-38%
|
3
+124%
|
5
+62%
|
9
+76%
|
12
+25%
|
16
+36%
|
16
-1%
|
17
+9%
|
19
+8%
|
10
-44%
|
10
-7%
|
7
-32%
|
1
-87%
|
3
+303%
|
5
+32%
|
6
+39%
|
8
+30%
|
14
+71%
|
|