SSH Communications Security Oyj
OMXH:SSH1V
Cash Flow Statement
Cash Flow Statement
SSH Communications Security Oyj
| Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | 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 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash Taxes Paid |
(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
|
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
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
0
|
0
|
0
|
(0)
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
(1)
|
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
|
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)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
|
| Change in Working Capital |
12
|
5
|
4
|
5
|
2
|
(3)
|
(2)
|
(3)
|
0
|
(0)
|
0
|
1
|
1
|
(1)
|
0
|
4
|
1
|
5
|
2
|
(1)
|
0
|
(3)
|
(2)
|
(2)
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
0
|
(0)
|
0
|
2
|
1
|
2
|
0
|
(1)
|
(0)
|
(1)
|
0
|
3
|
2
|
1
|
1
|
(3)
|
(5)
|
(3)
|
0
|
(7)
|
(4)
|
(4)
|
0
|
2
|
3
|
1
|
0
|
1
|
1
|
2
|
0
|
1
|
1
|
1
|
0
|
(2)
|
(1)
|
1
|
0
|
4
|
5
|
3
|
3
|
3
|
|
| Cash from Operating Activities |
5
N/A
|
5
-6%
|
4
-31%
|
5
+37%
|
(3)
N/A
|
(3)
+1%
|
(2)
+35%
|
(3)
-73%
|
(4)
-24%
|
(0)
+91%
|
0
N/A
|
1
+54%
|
1
+53%
|
(1)
N/A
|
0
N/A
|
4
+2 118%
|
5
+28%
|
5
N/A
|
2
-50%
|
(1)
N/A
|
(2)
-54%
|
(3)
-43%
|
(2)
+29%
|
(2)
+15%
|
(2)
+8%
|
(1)
+38%
|
0
N/A
|
0
-71%
|
(1)
N/A
|
(1)
-32%
|
(1)
-16%
|
(1)
+14%
|
(1)
+33%
|
(0)
+76%
|
0
N/A
|
(0)
N/A
|
1
N/A
|
2
+74%
|
1
-51%
|
2
+35%
|
0
-77%
|
(1)
N/A
|
(0)
+78%
|
(1)
-786%
|
2
N/A
|
3
+71%
|
2
-35%
|
1
-54%
|
0
-70%
|
(3)
N/A
|
(5)
-92%
|
(3)
+44%
|
(8)
-189%
|
(7)
+14%
|
(4)
+39%
|
(4)
+2%
|
1
N/A
|
2
+39%
|
3
+56%
|
1
-61%
|
1
+11%
|
1
N/A
|
1
-50%
|
2
+285%
|
0
-88%
|
1
+322%
|
1
-8%
|
1
-9%
|
(0)
N/A
|
(2)
-570%
|
(1)
+39%
|
1
N/A
|
3
+187%
|
3
+8%
|
4
+23%
|
3
-12%
|
3
-15%
|
3
-1%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
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
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
(3)
|
0
|
(3)
|
0
|
(2)
|
|
| Other Items |
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
9
|
9
|
11
|
11
|
(1)
|
7
|
7
|
6
|
8
|
(0)
|
(5)
|
(5)
|
1
|
2
|
7
|
15
|
10
|
11
|
12
|
3
|
2
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(2)
|
(2)
|
(2)
|
0
|
(2)
|
(2)
|
(2)
|
0
|
(3)
|
(2)
|
(3)
|
(0)
|
(2)
|
(2)
|
(2)
|
0
|
(2)
|
(2)
|
(2)
|
0
|
(2)
|
(2)
|
(2)
|
1
|
(1)
|
(1)
|
(1)
|
1
|
(1)
|
(4)
|
(5)
|
(3)
|
(1)
|
(6)
|
(3)
|
(3)
|
0
|
|
| Cash from Investing Activities |
(1)
N/A
|
(1)
+17%
|
(1)
+33%
|
(1)
+17%
|
(0)
+30%
|
(1)
-283%
|
9
N/A
|
9
+2%
|
11
+16%
|
11
-3%
|
(1)
N/A
|
7
N/A
|
7
0%
|
6
-3%
|
8
+22%
|
(0)
N/A
|
(5)
-1 746%
|
(5)
N/A
|
1
N/A
|
2
+57%
|
6
+195%
|
15
+133%
|
10
-31%
|
11
+8%
|
12
+8%
|
3
-71%
|
2
-41%
|
0
-78%
|
(0)
N/A
|
(0)
N/A
|
(0)
-111%
|
(0)
-105%
|
(1)
-77%
|
(1)
-45%
|
(1)
-10%
|
(1)
N/A
|
(1)
-10%
|
(1)
-8%
|
(2)
-23%
|
(2)
-12%
|
(2)
-8%
|
(2)
-5%
|
(2)
+5%
|
(2)
+5%
|
(2)
+1%
|
(2)
+0%
|
(2)
-16%
|
(2)
-5%
|
(3)
-17%
|
(3)
-8%
|
(2)
+11%
|
(3)
-4%
|
(3)
+2%
|
(2)
+12%
|
(2)
+4%
|
(2)
+9%
|
(2)
+20%
|
(2)
-7%
|
(2)
-6%
|
(2)
-11%
|
(2)
-16%
|
(2)
-4%
|
(2)
N/A
|
(2)
+4%
|
(1)
+52%
|
(1)
N/A
|
(1)
+28%
|
(1)
+26%
|
(2)
-158%
|
(1)
+60%
|
(4)
-547%
|
(5)
-33%
|
(5)
+7%
|
(3)
+29%
|
(6)
-87%
|
(6)
+13%
|
(3)
+46%
|
(1)
+54%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
0
|
0
|
|
| Net Issuance of Debt |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
2
|
(2)
|
0
|
(1)
|
0
|
(1)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(8)
|
(8)
|
0
|
(8)
|
0
|
(7)
|
(7)
|
(7)
|
(7)
|
0
|
0
|
0
|
(4)
|
(4)
|
(4)
|
(13)
|
(9)
|
(9)
|
(9)
|
(2)
|
(1)
|
(2)
|
(1)
|
3
|
2
|
3
|
2
|
0
|
(0)
|
(0)
|
4
|
2
|
3
|
3
|
(1)
|
1
|
0
|
0
|
2
|
14
|
9
|
9
|
11
|
(5)
|
7
|
7
|
(1)
|
7
|
7
|
6
|
(1)
|
6
|
(1)
|
1
|
(1)
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
2
|
(1)
|
(1)
|
(3)
|
(1)
|
(0)
|
0
|
|
| Cash from Financing Activities |
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-50%
|
0
N/A
|
(0)
N/A
|
(8)
-84 000%
|
(8)
N/A
|
(8)
+0%
|
(8)
N/A
|
0
N/A
|
(7)
N/A
|
(7)
+1%
|
(7)
N/A
|
(7)
N/A
|
0
N/A
|
0
-50%
|
0
N/A
|
(4)
N/A
|
(4)
N/A
|
(4)
0%
|
(13)
-200%
|
(9)
+34%
|
(9)
N/A
|
(9)
0%
|
(2)
+78%
|
(1)
+38%
|
(2)
-35%
|
(1)
+12%
|
3
N/A
|
2
-24%
|
3
+18%
|
2
-7%
|
0
N/A
|
(0)
N/A
|
(0)
N/A
|
4
N/A
|
2
-49%
|
3
+44%
|
3
N/A
|
(1)
N/A
|
1
N/A
|
0
-90%
|
0
+111%
|
2
+1 027%
|
14
+546%
|
9
-35%
|
9
+1%
|
7
-19%
|
(5)
N/A
|
7
N/A
|
7
N/A
|
7
-3%
|
7
+1%
|
7
-8%
|
6
-6%
|
6
-1%
|
6
0%
|
(1)
N/A
|
1
N/A
|
1
-8%
|
1
-23%
|
1
+45%
|
(1)
N/A
|
(1)
-6%
|
(1)
N/A
|
(1)
-64%
|
(1)
N/A
|
(1)
+1%
|
(2)
-39%
|
(2)
+6%
|
2
N/A
|
1
-9%
|
(2)
N/A
|
(3)
-28%
|
(1)
+60%
|
(0)
+63%
|
(1)
-49%
|
|
| 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
|
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)
|
(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
|
|
| Net Change in Cash |
4
N/A
|
4
-1%
|
3
-40%
|
4
+53%
|
(3)
N/A
|
(4)
-35%
|
(1)
+78%
|
(2)
-118%
|
(1)
+48%
|
2
N/A
|
(1)
N/A
|
(0)
+93%
|
0
N/A
|
(2)
N/A
|
1
N/A
|
3
+295%
|
(0)
N/A
|
(0)
N/A
|
(1)
-6 000%
|
(3)
-443%
|
0
N/A
|
(1)
N/A
|
0
N/A
|
1
N/A
|
2
+93%
|
1
-67%
|
1
+77%
|
(1)
N/A
|
(2)
-125%
|
2
N/A
|
1
-63%
|
1
+65%
|
1
-7%
|
(1)
N/A
|
(1)
N/A
|
(1)
-8%
|
4
N/A
|
3
-26%
|
3
-19%
|
3
+8%
|
(3)
N/A
|
(2)
+32%
|
(2)
-11%
|
(3)
-43%
|
2
N/A
|
15
+582%
|
9
-40%
|
8
-12%
|
5
-36%
|
(11)
N/A
|
(1)
+95%
|
2
N/A
|
(3)
N/A
|
(2)
+49%
|
0
N/A
|
0
-42%
|
6
+3 923%
|
6
+7%
|
0
-96%
|
0
-43%
|
(0)
N/A
|
(0)
-1 058%
|
(1)
-228%
|
(1)
+14%
|
(1)
-141%
|
(0)
+67%
|
(1)
-61%
|
(1)
-25%
|
(3)
-249%
|
(4)
-29%
|
(7)
-56%
|
(3)
+60%
|
(0)
+89%
|
(2)
-701%
|
(5)
-117%
|
(4)
+34%
|
(1)
+79%
|
1
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
4
N/A
|
5
+17%
|
4
-31%
|
5
+37%
|
(3)
N/A
|
(3)
+13%
|
(2)
+35%
|
(3)
-73%
|
(4)
-29%
|
(0)
+91%
|
0
N/A
|
1
+54%
|
1
+32%
|
(1)
N/A
|
0
N/A
|
4
+2 118%
|
5
+26%
|
5
+2%
|
2
-50%
|
(1)
N/A
|
(2)
-61%
|
(3)
-37%
|
(2)
+29%
|
(2)
+15%
|
(2)
+2%
|
(1)
+42%
|
0
N/A
|
0
-71%
|
(1)
N/A
|
(1)
-14%
|
(1)
-16%
|
(1)
+14%
|
(2)
-22%
|
(0)
+87%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
2
+1 579%
|
1
-51%
|
2
+35%
|
(2)
N/A
|
(1)
+60%
|
(0)
+78%
|
(1)
-786%
|
0
N/A
|
3
+29 523%
|
2
-35%
|
1
-54%
|
(2)
N/A
|
(3)
-13%
|
(5)
-92%
|
(3)
+44%
|
(11)
-276%
|
(7)
+34%
|
(4)
+39%
|
(4)
+2%
|
(0)
+94%
|
2
N/A
|
3
+56%
|
1
-61%
|
(1)
N/A
|
1
N/A
|
1
-50%
|
2
+285%
|
(2)
N/A
|
1
N/A
|
1
-8%
|
1
-9%
|
(2)
N/A
|
(2)
+35%
|
(1)
+39%
|
1
N/A
|
1
-17%
|
0
-41%
|
4
+677%
|
1
-84%
|
3
+372%
|
1
-56%
|
|