Polight ASA
OSE:PLT
Cash Flow Statement
Cash Flow Statement
Polight ASA
| 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 |
(37)
|
(39)
|
(43)
|
(46)
|
(51)
|
(55)
|
(61)
|
(80)
|
(77)
|
(77)
|
(76)
|
(59)
|
(78)
|
(82)
|
(82)
|
(73)
|
(51)
|
(55)
|
(58)
|
(58)
|
(53)
|
(51)
|
(52)
|
(59)
|
(68)
|
(63)
|
(66)
|
(74)
|
(85)
|
(90)
|
(92)
|
(96)
|
(99)
|
(105)
|
(112)
|
(115)
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
5
|
26
|
32
|
34
|
34
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
11
|
10
|
10
|
9
|
10
|
10
|
10
|
10
|
10
|
10
|
11
|
11
|
11
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
1
|
3
|
4
|
5
|
4
|
0
|
0
|
8
|
6
|
8
|
11
|
10
|
10
|
11
|
14
|
|
| Other Non-Cash Items |
1
|
1
|
4
|
3
|
4
|
5
|
4
|
3
|
4
|
5
|
5
|
5
|
3
|
3
|
2
|
2
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
3
|
4
|
3
|
5
|
4
|
5
|
5
|
5
|
2
|
2
|
4
|
7
|
|
| 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
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
1
|
1
|
|
| Change in Working Capital |
4
|
3
|
(4)
|
4
|
(1)
|
(5)
|
0
|
21
|
(8)
|
(11)
|
(16)
|
(37)
|
(1)
|
(3)
|
2
|
(6)
|
(7)
|
8
|
7
|
8
|
(12)
|
(9)
|
(19)
|
(21)
|
(9)
|
(39)
|
(38)
|
(33)
|
(23)
|
(9)
|
0
|
6
|
19
|
15
|
16
|
12
|
|
| Cash from Operating Activities |
(31)
N/A
|
(34)
-11%
|
(43)
-25%
|
(37)
+13%
|
(47)
-26%
|
(54)
-15%
|
(56)
-5%
|
(55)
+3%
|
(80)
-46%
|
(82)
-2%
|
(84)
-3%
|
(86)
-2%
|
(50)
+42%
|
(53)
-8%
|
(47)
+11%
|
(47)
+1%
|
(43)
+9%
|
(32)
+26%
|
(36)
-14%
|
(35)
+3%
|
(50)
-43%
|
(44)
+10%
|
(55)
-23%
|
(65)
-19%
|
(64)
+2%
|
(88)
-39%
|
(91)
-4%
|
(92)
-1%
|
(95)
-3%
|
(83)
+12%
|
(77)
+8%
|
(75)
+2%
|
(69)
+8%
|
(81)
-16%
|
(85)
-6%
|
(88)
-4%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(35)
|
(41)
|
(40)
|
(37)
|
(26)
|
(17)
|
(12)
|
(8)
|
(11)
|
(10)
|
(8)
|
(7)
|
(3)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(3)
|
(6)
|
(6)
|
(9)
|
(8)
|
(5)
|
(5)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
|
| Other Items |
7
|
7
|
7
|
5
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
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 |
(28)
N/A
|
(34)
-20%
|
(33)
+3%
|
(32)
+2%
|
(25)
+22%
|
(16)
+37%
|
(11)
+31%
|
(6)
+40%
|
(9)
-42%
|
(8)
+8%
|
(6)
+25%
|
(5)
+24%
|
(3)
+44%
|
(2)
+43%
|
(1)
+46%
|
(0)
+41%
|
(0)
+55%
|
(0)
-42%
|
(0)
-17%
|
(1)
-141%
|
(2)
-138%
|
(3)
-52%
|
(6)
-92%
|
(6)
+4%
|
(9)
-53%
|
(8)
+14%
|
(5)
+39%
|
(5)
+6%
|
0
N/A
|
(1)
N/A
|
(1)
-44%
|
(1)
-1%
|
(2)
-198%
|
(2)
+23%
|
(2)
+5%
|
(3)
-54%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
160
|
160
|
0
|
0
|
0
|
0
|
0
|
130
|
135
|
135
|
135
|
5
|
0
|
0
|
51
|
51
|
51
|
54
|
3
|
128
|
141
|
138
|
138
|
13
|
0
|
0
|
149
|
149
|
149
|
0
|
147
|
146
|
146
|
146
|
171
|
223
|
|
| Net Issuance of Debt |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other |
(8)
|
(8)
|
0
|
0
|
0
|
0
|
0
|
(11)
|
(11)
|
(11)
|
(11)
|
0
|
0
|
0
|
(3)
|
(3)
|
(3)
|
(3)
|
(0)
|
(6)
|
(8)
|
(8)
|
(8)
|
(1)
|
0
|
0
|
(23)
|
(23)
|
(23)
|
0
|
(22)
|
(22)
|
(22)
|
(22)
|
(10)
|
(13)
|
|
| Cash from Financing Activities |
151
N/A
|
151
N/A
|
151
N/A
|
(1)
N/A
|
(1)
N/A
|
(1)
N/A
|
(1)
N/A
|
118
N/A
|
123
+4%
|
123
0%
|
122
0%
|
3
-98%
|
(2)
N/A
|
(2)
-2%
|
47
N/A
|
47
0%
|
47
+0%
|
50
+7%
|
2
-96%
|
120
+5 925%
|
132
+10%
|
129
-2%
|
130
+0%
|
11
-91%
|
(1)
N/A
|
(1)
-8%
|
125
N/A
|
125
+0%
|
125
0%
|
125
+0%
|
124
-2%
|
123
0%
|
123
+0%
|
123
0%
|
161
+31%
|
209
+30%
|
|
| 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
|
|
| Net Change in Cash |
92
N/A
|
83
-10%
|
75
-9%
|
(71)
N/A
|
(73)
-3%
|
(71)
+3%
|
(68)
+3%
|
57
N/A
|
34
-40%
|
32
-5%
|
32
-2%
|
(88)
N/A
|
(54)
+38%
|
(57)
-5%
|
(1)
+97%
|
(1)
+63%
|
4
N/A
|
18
+368%
|
(34)
N/A
|
85
N/A
|
81
-5%
|
82
+1%
|
69
-16%
|
(60)
N/A
|
(74)
-23%
|
(97)
-31%
|
29
N/A
|
28
-1%
|
31
+8%
|
42
+37%
|
46
+10%
|
47
+3%
|
52
+10%
|
40
-22%
|
74
+82%
|
118
+60%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(66)
N/A
|
(75)
-14%
|
(82)
-10%
|
(74)
+10%
|
(73)
+2%
|
(71)
+3%
|
(68)
+3%
|
(62)
+9%
|
(91)
-46%
|
(92)
-1%
|
(93)
0%
|
(93)
+0%
|
(53)
+43%
|
(56)
-5%
|
(49)
+12%
|
(48)
+2%
|
(43)
+10%
|
(32)
+26%
|
(36)
-14%
|
(36)
+2%
|
(52)
-45%
|
(48)
+8%
|
(61)
-27%
|
(71)
-17%
|
(73)
-3%
|
(96)
-32%
|
(96)
0%
|
(97)
-1%
|
(95)
+2%
|
(84)
+11%
|
(78)
+8%
|
(76)
+2%
|
(72)
+6%
|
(82)
-15%
|
(87)
-6%
|
(91)
-5%
|
|