Robit Oyj
OMXH:ROBIT
Cash Flow Statement
Cash Flow Statement
Robit Oyj
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||
| Net Income |
(6)
|
(8)
|
(31)
|
(29)
|
(31)
|
(30)
|
(7)
|
(7)
|
(6)
|
(5)
|
(4)
|
(2)
|
(0)
|
1
|
1
|
(0)
|
2
|
3
|
1
|
0
|
(2)
|
(4)
|
(2)
|
(0)
|
1
|
1
|
1
|
1
|
(1)
|
1
|
|
| Depreciation & Amortization |
2
|
4
|
25
|
25
|
26
|
26
|
6
|
6
|
5
|
5
|
6
|
6
|
6
|
6
|
6
|
5
|
6
|
6
|
6
|
6
|
6
|
5
|
5
|
5
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
2
|
2
|
5
|
3
|
5
|
5
|
2
|
4
|
4
|
5
|
5
|
4
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
2
|
3
|
2
|
2
|
1
|
2
|
1
|
1
|
3
|
2
|
|
| Cash Taxes Paid |
(0)
|
(1)
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
|
| Change in Working Capital |
3
|
(1)
|
(1)
|
(1)
|
(6)
|
0
|
(1)
|
(2)
|
(1)
|
(3)
|
(3)
|
(4)
|
(7)
|
(8)
|
(12)
|
(10)
|
(9)
|
(7)
|
(4)
|
(5)
|
1
|
(1)
|
4
|
4
|
2
|
3
|
(5)
|
(8)
|
(8)
|
(4)
|
|
| Cash from Operating Activities |
1
N/A
|
(3)
N/A
|
(2)
+13%
|
(1)
+36%
|
(6)
-293%
|
0
N/A
|
0
+63%
|
(0)
N/A
|
2
N/A
|
1
-61%
|
4
+378%
|
4
-13%
|
1
-85%
|
0
-34%
|
(4)
N/A
|
(3)
+32%
|
1
N/A
|
4
+269%
|
6
+59%
|
5
-18%
|
7
+42%
|
3
-56%
|
8
+187%
|
11
+26%
|
9
-13%
|
10
+10%
|
2
-85%
|
(2)
N/A
|
(2)
-9%
|
2
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||
| Capital Expenditures |
(3)
|
(3)
|
(5)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
|
| Other Items |
(0)
|
(0)
|
0
|
1
|
1
|
2
|
2
|
2
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
3
|
3
|
3
|
2
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(3)
N/A
|
(3)
-6%
|
(5)
-37%
|
(1)
+69%
|
(0)
+81%
|
0
N/A
|
1
+125%
|
1
-41%
|
0
-89%
|
(0)
N/A
|
(1)
-9 675%
|
(2)
-40%
|
(2)
-14%
|
(3)
-82%
|
(4)
-14%
|
(4)
+9%
|
(3)
+3%
|
(2)
+28%
|
1
N/A
|
(1)
N/A
|
(1)
+41%
|
(0)
+24%
|
1
N/A
|
3
+187%
|
3
-5%
|
3
+5%
|
1
-54%
|
(0)
N/A
|
(1)
-42%
|
(1)
-39%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
|
| Net Issuance of Debt |
(4)
|
(6)
|
(5)
|
(12)
|
(14)
|
(13)
|
(13)
|
(6)
|
(3)
|
(3)
|
(4)
|
(2)
|
(2)
|
(1)
|
3
|
1
|
(0)
|
(3)
|
(6)
|
(5)
|
(4)
|
(1)
|
(3)
|
(4)
|
(5)
|
(6)
|
(5)
|
(2)
|
(3)
|
(3)
|
|
| Cash Paid for Dividends |
(2)
|
(2)
|
(2)
|
0
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(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
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
4
|
3
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
| Cash from Financing Activities |
(7)
N/A
|
(8)
-20%
|
(8)
+3%
|
(14)
-91%
|
(14)
+6%
|
(13)
+4%
|
(14)
-5%
|
(6)
+57%
|
(3)
+41%
|
(3)
+18%
|
(4)
-27%
|
(2)
+45%
|
(2)
-5%
|
(1)
+29%
|
3
N/A
|
1
-60%
|
(0)
N/A
|
(3)
-996%
|
(6)
-88%
|
(5)
+19%
|
(4)
+27%
|
(2)
+55%
|
(4)
-138%
|
(4)
-1%
|
(6)
-38%
|
(6)
-7%
|
(5)
+14%
|
(2)
+53%
|
(3)
-32%
|
(3)
-4%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
|
| Net Change in Cash |
(8)
N/A
|
(14)
-66%
|
(15)
-5%
|
(17)
-17%
|
(20)
-13%
|
(12)
+37%
|
(12)
+1%
|
(6)
+52%
|
(1)
+77%
|
(2)
-82%
|
(1)
+63%
|
0
N/A
|
(3)
N/A
|
(4)
-30%
|
(5)
-12%
|
(5)
-7%
|
(2)
+56%
|
(2)
+17%
|
0
N/A
|
(2)
N/A
|
2
N/A
|
0
-78%
|
5
+1 418%
|
9
+85%
|
6
-32%
|
7
+8%
|
(2)
N/A
|
(5)
-110%
|
(6)
-30%
|
(3)
+53%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||
| Free Cash Flow |
(2)
N/A
|
(6)
-239%
|
(7)
-16%
|
(3)
+51%
|
(7)
-103%
|
(1)
+81%
|
(1)
+27%
|
(1)
-41%
|
1
N/A
|
0
-72%
|
3
+673%
|
2
-42%
|
(2)
N/A
|
(3)
-74%
|
(8)
-158%
|
(7)
+20%
|
(3)
+58%
|
1
N/A
|
4
+393%
|
3
-20%
|
6
+63%
|
2
-61%
|
8
+266%
|
10
+30%
|
9
-13%
|
10
+10%
|
1
-89%
|
(2)
N/A
|
(3)
-17%
|
1
N/A
|
|