Modulight Oyj
OMXH:MODU
Cash Flow Statement
Cash Flow Statement
Modulight Oyj
| Dec-2021 | Mar-2022 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||
| Net Income |
(1)
|
(2)
|
(7)
|
(8)
|
(8)
|
(12)
|
(14)
|
(12)
|
(14)
|
(8)
|
(8)
|
(7)
|
(6)
|
|
| Depreciation & Amortization |
1
|
2
|
2
|
2
|
2
|
4
|
4
|
4
|
5
|
4
|
4
|
4
|
4
|
|
| Other Non-Cash Items |
(4)
|
(5)
|
(5)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
1
|
|
| Cash Taxes Paid |
(0)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(1)
|
(1)
|
2
|
3
|
2
|
1
|
1
|
3
|
4
|
2
|
1
|
(0)
|
(1)
|
|
| Cash from Operating Activities |
(5)
N/A
|
(6)
-17%
|
(8)
-47%
|
(4)
+50%
|
(5)
-10%
|
(7)
-62%
|
(8)
-13%
|
(5)
+44%
|
(5)
-14%
|
(1)
+84%
|
(1)
-49%
|
(2)
-31%
|
(2)
+3%
|
|
| Investing Cash Flow | ||||||||||||||
| Capital Expenditures |
(10)
|
(11)
|
(11)
|
(9)
|
(14)
|
(16)
|
(17)
|
(11)
|
(12)
|
(5)
|
(5)
|
(5)
|
(5)
|
|
| Other Items |
0
|
(4)
|
(2)
|
(5)
|
(2)
|
6
|
0
|
6
|
5
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(10)
N/A
|
(13)
-38%
|
(12)
+12%
|
(14)
-18%
|
(15)
-12%
|
(10)
+36%
|
(11)
-12%
|
(6)
+49%
|
(6)
-16%
|
(5)
+23%
|
(5)
+5%
|
(5)
+1%
|
(5)
0%
|
|
| Financing Cash Flow | ||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
|
| Net Issuance of Debt |
76
|
76
|
72
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Cash Paid for Dividends |
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
75
N/A
|
75
0%
|
71
-5%
|
(1)
N/A
|
(1)
-5%
|
(2)
-30%
|
(2)
-31%
|
(2)
+12%
|
(3)
-27%
|
(2)
+21%
|
(2)
-1%
|
(2)
+0%
|
(2)
+12%
|
|
| Change in Cash | ||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
|
| Net Change in Cash |
61
N/A
|
56
-8%
|
51
-9%
|
(19)
N/A
|
(21)
-11%
|
(19)
+11%
|
(21)
-14%
|
(12)
+44%
|
(14)
-17%
|
(8)
+45%
|
(8)
-2%
|
(8)
-5%
|
(8)
+3%
|
|
| Free Cash Flow | ||||||||||||||
| Free Cash Flow |
(14)
N/A
|
(17)
-16%
|
(19)
-13%
|
(13)
+29%
|
(18)
-37%
|
(23)
-26%
|
(25)
-9%
|
(16)
+38%
|
(17)
-8%
|
(6)
+66%
|
(6)
-3%
|
(6)
-2%
|
(6)
-3%
|
|