Idex Biometrics ASA
OSE:IDEX
Cash Flow Statement
Cash Flow Statement
Idex Biometrics ASA
| 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 | 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 |
(21)
|
(3)
|
(3)
|
(3)
|
(25)
|
(4)
|
(5)
|
(5)
|
(28)
|
(5)
|
(6)
|
(7)
|
(38)
|
(7)
|
(7)
|
(6)
|
(34)
|
(6)
|
(6)
|
(8)
|
(65)
|
(14)
|
(16)
|
(18)
|
(128)
|
(22)
|
(24)
|
(26)
|
(26)
|
(28)
|
(27)
|
(28)
|
(20)
|
(25)
|
(27)
|
(28)
|
(25)
|
(30)
|
(31)
|
(30)
|
(25)
|
(31)
|
(30)
|
(30)
|
(32)
|
(31)
|
(30)
|
(29)
|
(27)
|
(28)
|
(29)
|
(29)
|
(32)
|
(33)
|
(35)
|
(37)
|
(33)
|
(32)
|
(30)
|
(28)
|
(27)
|
(25)
|
(24)
|
(16)
|
(15)
|
(13)
|
(9)
|
(11)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
1
|
1
|
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
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
3
|
2
|
1
|
2
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
1
|
2
|
3
|
2
|
3
|
3
|
2
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
1
|
3
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
1
|
0
|
0
|
0
|
3
|
1
|
1
|
1
|
3
|
0
|
1
|
1
|
4
|
1
|
1
|
1
|
4
|
1
|
1
|
1
|
8
|
2
|
2
|
2
|
13
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
2
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
(5)
|
(8)
|
(7)
|
(9)
|
(5)
|
|
| 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
|
|
| 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
|
|
| Change in Working Capital |
(2)
|
(1)
|
(0)
|
(0)
|
(2)
|
0
|
0
|
0
|
2
|
(0)
|
1
|
0
|
(1)
|
(0)
|
(1)
|
(0)
|
(1)
|
0
|
1
|
3
|
19
|
6
|
1
|
(2)
|
8
|
(3)
|
4
|
2
|
3
|
0
|
(5)
|
(1)
|
(5)
|
0
|
0
|
(2)
|
(1)
|
(5)
|
(2)
|
(1)
|
0
|
(0)
|
(1)
|
(1)
|
1
|
3
|
3
|
3
|
(1)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
(1)
|
0
|
(2)
|
(4)
|
(3)
|
(5)
|
(3)
|
(2)
|
(2)
|
1
|
3
|
5
|
7
|
4
|
|
| Cash from Operating Activities |
(22)
N/A
|
(3)
+84%
|
(3)
+4%
|
(3)
-6%
|
(24)
-599%
|
(3)
+86%
|
(4)
-22%
|
(4)
+1%
|
(23)
-467%
|
(5)
+79%
|
(5)
+7%
|
(6)
-22%
|
(34)
-511%
|
(6)
+82%
|
(7)
-9%
|
(6)
+13%
|
(30)
-432%
|
(5)
+84%
|
(4)
+12%
|
(4)
-1%
|
(37)
-739%
|
(6)
+83%
|
(13)
-111%
|
(18)
-33%
|
(105)
-498%
|
(22)
+79%
|
(18)
+21%
|
(21)
-17%
|
(21)
-4%
|
(26)
-21%
|
(30)
-14%
|
(27)
+10%
|
(23)
+12%
|
(22)
+5%
|
(24)
-10%
|
(27)
-12%
|
(24)
+13%
|
(32)
-33%
|
(29)
+9%
|
(27)
+6%
|
(22)
+20%
|
(27)
-24%
|
(27)
-1%
|
(27)
0%
|
(27)
+0%
|
(24)
+10%
|
(23)
+6%
|
(23)
+2%
|
(23)
-3%
|
(25)
-7%
|
(26)
-4%
|
(26)
-1%
|
(28)
-5%
|
(29)
-6%
|
(31)
-8%
|
(32)
-3%
|
(31)
+3%
|
(32)
-2%
|
(30)
+6%
|
(30)
+0%
|
(27)
+10%
|
(25)
+8%
|
(23)
+8%
|
(18)
+22%
|
(18)
+2%
|
(13)
+24%
|
(10)
+27%
|
(10)
-3%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(25)
|
(4)
|
(4)
|
(1)
|
(34)
|
(5)
|
(5)
|
(5)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
1
|
5
|
1
|
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
|
|
| Cash from Investing Activities |
0
N/A
|
0
N/A
|
0
+5%
|
0
+2%
|
(0)
N/A
|
0
N/A
|
0
-80%
|
(0)
N/A
|
(0)
-46 567%
|
(0)
+46%
|
(0)
+41%
|
(0)
+56%
|
(0)
-955%
|
0
N/A
|
0
-10%
|
0
-67%
|
0
+2 678%
|
0
-85%
|
0
+13%
|
(4)
N/A
|
(24)
-504%
|
(4)
+82%
|
(4)
+5%
|
(0)
+98%
|
(29)
-46 790%
|
(4)
+85%
|
(5)
-7%
|
(5)
-1%
|
(0)
+98%
|
(0)
+15%
|
(0)
+12%
|
0
N/A
|
(0)
N/A
|
(0)
-240%
|
(0)
-24%
|
(1)
-161%
|
(0)
+21%
|
(0)
+3%
|
(0)
-3%
|
(1)
-93%
|
(1)
+15%
|
(1)
-17%
|
(1)
-14%
|
(0)
+58%
|
(1)
-60%
|
(1)
-5%
|
(1)
+32%
|
(0)
+41%
|
(0)
+24%
|
(0)
-29%
|
(0)
-12%
|
(0)
-15%
|
(0)
+63%
|
(0)
+22%
|
(0)
+3%
|
(0)
-24%
|
(0)
-19%
|
0
N/A
|
(0)
N/A
|
(0)
+46%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
0%
|
0
-12%
|
0
-14%
|
(0)
N/A
|
0
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
9
|
3
|
3
|
4
|
25
|
10
|
10
|
5
|
31
|
(2)
|
4
|
8
|
43
|
8
|
4
|
2
|
28
|
5
|
9
|
18
|
88
|
65
|
60
|
50
|
305
|
(1)
|
35
|
37
|
83
|
89
|
53
|
52
|
0
|
2
|
2
|
2
|
1
|
0
|
0
|
0
|
1
|
25
|
25
|
25
|
34
|
10
|
20
|
21
|
19
|
44
|
35
|
34
|
55
|
30
|
29
|
29
|
14
|
14
|
25
|
25
|
14
|
14
|
8
|
10
|
11
|
11
|
10
|
10
|
|
| Net Issuance of Debt |
2
|
0
|
(0)
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
8
|
7
|
6
|
5
|
(3)
|
0
|
(1)
|
(0)
|
|
| Other |
(0)
|
(0)
|
(0)
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
2
|
2
|
2
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
|
| Cash from Financing Activities |
11
N/A
|
3
-71%
|
3
-6%
|
4
+22%
|
26
+580%
|
8
-70%
|
7
-3%
|
5
-32%
|
31
+514%
|
(0)
N/A
|
6
N/A
|
8
+33%
|
43
+451%
|
8
-82%
|
4
-52%
|
2
-57%
|
28
+1 688%
|
5
-83%
|
9
+72%
|
18
+109%
|
88
+392%
|
65
-26%
|
60
-7%
|
50
-16%
|
315
+527%
|
1
-100%
|
36
+3 948%
|
38
+6%
|
83
+115%
|
89
+8%
|
53
-40%
|
52
-3%
|
0
-100%
|
1
+958%
|
1
+18%
|
2
+2%
|
1
-37%
|
(0)
N/A
|
(0)
-513%
|
(0)
-12%
|
0
N/A
|
25
+6 247%
|
24
-3%
|
24
+0%
|
33
+37%
|
8
-76%
|
19
+138%
|
19
+1%
|
17
-7%
|
44
+150%
|
34
-23%
|
33
-1%
|
54
+62%
|
29
-47%
|
29
-1%
|
29
+0%
|
14
-51%
|
14
-1%
|
25
+79%
|
25
-1%
|
22
-10%
|
21
-7%
|
14
-34%
|
15
+10%
|
8
-47%
|
11
+41%
|
9
-22%
|
10
+15%
|
|
| 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
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
|
| Net Change in Cash |
(10)
N/A
|
(0)
+100%
|
(0)
-144%
|
0
N/A
|
1
+220%
|
4
+238%
|
3
-24%
|
1
-72%
|
7
+711%
|
(5)
N/A
|
1
N/A
|
2
+79%
|
9
+297%
|
2
-81%
|
(3)
N/A
|
(4)
-45%
|
(2)
+60%
|
0
N/A
|
4
+5 203%
|
9
+121%
|
27
+183%
|
54
+104%
|
43
-21%
|
33
-23%
|
181
+454%
|
(26)
N/A
|
14
N/A
|
13
-6%
|
61
+368%
|
63
+3%
|
24
-63%
|
25
+6%
|
(23)
N/A
|
(21)
+9%
|
(23)
-9%
|
(26)
-14%
|
(23)
+12%
|
(32)
-38%
|
(30)
+7%
|
(28)
+5%
|
(22)
+22%
|
(3)
+87%
|
(4)
-42%
|
(4)
-5%
|
4
N/A
|
(19)
N/A
|
(7)
+65%
|
(5)
+26%
|
(7)
-38%
|
19
N/A
|
8
-58%
|
7
-8%
|
26
+266%
|
(0)
N/A
|
(3)
-714%
|
(4)
-32%
|
(18)
-355%
|
(18)
-3%
|
(5)
+70%
|
(5)
-1%
|
(5)
+12%
|
(4)
+9%
|
(9)
-105%
|
(3)
+71%
|
(9)
-262%
|
(2)
+79%
|
(1)
+46%
|
(0)
+98%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(22)
N/A
|
(3)
+84%
|
(3)
+4%
|
(3)
-6%
|
(25)
-612%
|
(3)
+86%
|
(4)
-23%
|
(4)
+1%
|
(24)
-460%
|
(5)
+79%
|
(5)
+7%
|
(6)
-21%
|
(34)
-513%
|
(6)
+83%
|
(7)
-9%
|
(6)
+13%
|
(30)
-432%
|
(5)
+84%
|
(4)
+12%
|
(8)
-96%
|
(61)
-627%
|
(11)
+83%
|
(18)
-67%
|
(18)
-3%
|
(139)
-661%
|
(28)
+80%
|
(23)
+17%
|
(26)
-12%
|
(22)
+16%
|
(26)
-20%
|
(30)
-14%
|
(27)
+11%
|
(24)
+12%
|
(23)
+4%
|
(25)
-10%
|
(28)
-13%
|
(24)
+13%
|
(32)
-32%
|
(30)
+8%
|
(28)
+5%
|
(23)
+20%
|
(28)
-24%
|
(28)
-1%
|
(28)
+2%
|
(28)
-1%
|
(25)
+10%
|
(24)
+6%
|
(23)
+2%
|
(24)
-2%
|
(25)
-7%
|
(26)
-4%
|
(27)
-1%
|
(28)
-4%
|
(29)
-5%
|
(32)
-8%
|
(33)
-3%
|
(32)
+3%
|
(32)
-1%
|
(30)
+5%
|
(30)
+0%
|
(27)
+10%
|
(25)
+8%
|
(23)
+9%
|
(18)
+22%
|
(18)
+2%
|
(13)
+24%
|
(10)
+27%
|
(10)
-3%
|
|