Tekna Holding ASA
OSE:TEKNA
Cash Flow Statement
Cash Flow Statement
Tekna Holding ASA
| 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 |
0
|
(4)
|
(14)
|
(18)
|
(22)
|
(24)
|
(23)
|
(20)
|
(17)
|
(14)
|
(13)
|
(15)
|
(16)
|
(16)
|
(11)
|
(11)
|
(11)
|
(8)
|
|
| Depreciation & Amortization |
(0)
|
1
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
(0)
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(6)
|
(5)
|
1
|
5
|
6
|
5
|
1
|
1
|
2
|
2
|
(0)
|
(1)
|
(2)
|
(2)
|
1
|
2
|
3
|
3
|
|
| Cash Interest Paid |
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
3
|
1
|
(4)
|
(5)
|
(10)
|
(7)
|
(3)
|
(4)
|
(5)
|
(5)
|
(3)
|
(3)
|
6
|
7
|
5
|
5
|
5
|
3
|
|
| Cash from Operating Activities |
(3)
N/A
|
(7)
-139%
|
(14)
-88%
|
(14)
-2%
|
(22)
-54%
|
(22)
+1%
|
(20)
+8%
|
(18)
+9%
|
(15)
+15%
|
(13)
+13%
|
(13)
+4%
|
(15)
-13%
|
(8)
+43%
|
(7)
+11%
|
(0)
+99%
|
1
N/A
|
1
+165%
|
2
+69%
|
|
| Investing Cash Flow | |||||||||||||||||||
| Capital Expenditures |
(0)
|
(1)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(7)
|
(8)
|
(7)
|
(8)
|
(7)
|
(5)
|
(6)
|
(3)
|
(3)
|
(2)
|
(0)
|
|
| Other Items |
(25)
|
(25)
|
(25)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(25)
N/A
|
(25)
-2%
|
(28)
-13%
|
(4)
+86%
|
(4)
-10%
|
(5)
-21%
|
(7)
-29%
|
(7)
-9%
|
(8)
-5%
|
(8)
+2%
|
(8)
-7%
|
(7)
+18%
|
(5)
+21%
|
(6)
-21%
|
(3)
+60%
|
(2)
+13%
|
(2)
+31%
|
0
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||
| Net Issuance of Common Stock |
97
|
97
|
101
|
3
|
4
|
4
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(26)
|
(28)
|
(17)
|
(50)
|
1
|
2
|
(0)
|
0
|
8
|
20
|
20
|
24
|
18
|
9
|
5
|
(1)
|
(2)
|
(3)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
72
N/A
|
69
-3%
|
85
+22%
|
(46)
N/A
|
6
N/A
|
7
+10%
|
(0)
N/A
|
0
N/A
|
8
+2 133%
|
20
+142%
|
20
+1%
|
24
+23%
|
18
-28%
|
9
-47%
|
5
-48%
|
(1)
N/A
|
(2)
-68%
|
(3)
-47%
|
|
| Change in Cash | |||||||||||||||||||
| Effect of Foreign Exchange Rates |
(1)
|
(1)
|
(6)
|
(6)
|
(5)
|
(5)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Net Change in Cash |
43
N/A
|
36
-17%
|
36
+2%
|
(70)
N/A
|
(25)
+64%
|
(25)
+1%
|
(27)
-10%
|
(26)
+6%
|
(15)
+40%
|
(2)
+89%
|
(1)
+30%
|
3
N/A
|
4
+22%
|
(5)
N/A
|
2
N/A
|
(3)
N/A
|
(2)
+19%
|
(0)
+85%
|
|
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow |
(3)
N/A
|
(8)
-142%
|
(18)
-119%
|
(18)
-4%
|
(25)
-39%
|
(26)
-3%
|
(26)
+1%
|
(25)
+4%
|
(23)
+7%
|
(21)
+9%
|
(21)
-1%
|
(21)
-1%
|
(14)
+36%
|
(14)
-2%
|
(3)
+79%
|
(2)
+29%
|
(1)
+71%
|
2
N/A
|
|