AAC Clyde Space AB
OTC:ACCMF
Cash Flow Statement
Cash Flow Statement
AAC Clyde Space AB
| 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 |
(23)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(43)
|
0
|
0
|
0
|
(40)
|
0
|
0
|
0
|
(38)
|
0
|
0
|
0
|
(39)
|
0
|
0
|
0
|
(67)
|
0
|
0
|
0
|
(37)
|
0
|
0
|
0
|
(4)
|
(2)
|
(13)
|
(27)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
28
|
0
|
0
|
0
|
38
|
0
|
0
|
0
|
51
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(3)
|
2
|
18
|
36
|
|
| Cash Interest Paid |
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
1
|
2
|
|
| Change in Working Capital |
6
|
(12)
|
(13)
|
(18)
|
(22)
|
(30)
|
(39)
|
(43)
|
(20)
|
(41)
|
(30)
|
(29)
|
12
|
(17)
|
(14)
|
(2)
|
9
|
(32)
|
(26)
|
(49)
|
(21)
|
(8)
|
(46)
|
(38)
|
44
|
(10)
|
(21)
|
(12)
|
8
|
(0)
|
50
|
61
|
13
|
43
|
33
|
(4)
|
|
| Cash from Operating Activities |
(11)
N/A
|
(12)
-5%
|
(13)
-13%
|
(18)
-35%
|
(22)
-26%
|
(30)
-33%
|
(39)
-32%
|
(43)
-9%
|
(49)
-14%
|
(41)
+17%
|
(30)
+27%
|
(29)
+3%
|
(16)
+45%
|
(17)
-7%
|
(14)
+19%
|
(2)
+82%
|
(17)
-581%
|
(31)
-88%
|
(25)
+20%
|
(48)
-90%
|
(35)
+26%
|
(8)
+79%
|
(46)
-502%
|
(38)
+16%
|
6
N/A
|
(10)
N/A
|
(21)
-105%
|
(12)
+43%
|
5
N/A
|
2
-69%
|
51
+3 287%
|
63
+22%
|
57
-10%
|
43
-25%
|
37
-12%
|
5
-86%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(29)
|
0
|
0
|
0
|
(41)
|
0
|
0
|
0
|
(51)
|
0
|
0
|
0
|
(40)
|
(11)
|
(25)
|
(41)
|
|
| Other Items |
0
|
(5)
|
(5)
|
(5)
|
(7)
|
(24)
|
(24)
|
(29)
|
(18)
|
(3)
|
(3)
|
0
|
0
|
(16)
|
(21)
|
(21)
|
(1)
|
(18)
|
(52)
|
(14)
|
7
|
(26)
|
4
|
(37)
|
0
|
(46)
|
(52)
|
(55)
|
0
|
(45)
|
(38)
|
(37)
|
(5)
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(4)
N/A
|
(5)
-36%
|
(5)
-2%
|
(5)
+4%
|
(7)
-36%
|
(24)
-260%
|
(24)
+2%
|
(29)
-23%
|
(20)
+30%
|
(3)
+87%
|
(3)
+8%
|
0
N/A
|
(14)
N/A
|
(16)
-18%
|
(21)
-29%
|
(21)
0%
|
(18)
+15%
|
(18)
+0%
|
(52)
-187%
|
(14)
+73%
|
(22)
-54%
|
(26)
-22%
|
4
N/A
|
(37)
N/A
|
(41)
-10%
|
(46)
-13%
|
(52)
-12%
|
(55)
-6%
|
(51)
+8%
|
(45)
+12%
|
(38)
+15%
|
(37)
+3%
|
(45)
-22%
|
(48)
-8%
|
(54)
-12%
|
(59)
-9%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
120
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
50
|
0
|
0
|
0
|
82
|
0
|
0
|
0
|
52
|
0
|
0
|
0
|
100
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
48
|
0
|
0
|
0
|
0
|
0
|
0
|
64
|
|
| Net Issuance of Debt |
(17)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
(23)
|
11
|
31
|
5
|
|
| Other |
(11)
|
77
|
71
|
65
|
(12)
|
47
|
47
|
47
|
(2)
|
(0)
|
67
|
67
|
(9)
|
65
|
(4)
|
(4)
|
(3)
|
45
|
144
|
138
|
(6)
|
85
|
(14)
|
(9)
|
(5)
|
7
|
39
|
65
|
(13)
|
42
|
10
|
(23)
|
0
|
0
|
(22)
|
(19)
|
|
| Cash from Financing Activities |
92
N/A
|
77
-17%
|
71
-7%
|
65
-9%
|
(12)
N/A
|
47
N/A
|
47
+1%
|
47
-1%
|
44
-7%
|
(0)
N/A
|
67
N/A
|
67
+0%
|
70
+3%
|
65
-7%
|
(4)
N/A
|
(4)
-9%
|
46
N/A
|
45
-1%
|
144
+217%
|
138
-4%
|
90
-35%
|
85
-6%
|
(14)
N/A
|
(9)
+37%
|
(10)
-15%
|
7
N/A
|
39
+495%
|
65
+66%
|
54
-17%
|
42
-22%
|
10
-75%
|
(23)
N/A
|
(23)
+2%
|
(11)
+53%
|
8
N/A
|
51
+514%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
0
|
(0)
|
0
|
(0)
|
(0)
|
1
|
(1)
|
(1)
|
(1)
|
|
| Net Change in Cash |
77
N/A
|
60
-23%
|
53
-11%
|
43
-20%
|
(41)
N/A
|
(7)
+83%
|
(15)
-119%
|
(25)
-65%
|
(25)
-1%
|
(44)
-74%
|
35
N/A
|
39
+11%
|
40
+3%
|
32
-21%
|
(38)
N/A
|
(28)
+27%
|
10
N/A
|
(5)
N/A
|
67
N/A
|
77
+15%
|
34
-56%
|
52
+54%
|
(55)
N/A
|
(83)
-50%
|
(44)
+47%
|
(50)
-13%
|
(34)
+33%
|
(2)
+93%
|
7
N/A
|
(1)
N/A
|
24
N/A
|
3
-88%
|
(10)
N/A
|
(17)
-70%
|
(9)
+48%
|
(4)
+55%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(15)
N/A
|
(12)
+21%
|
(13)
-13%
|
(18)
-35%
|
(22)
-26%
|
(30)
-33%
|
(39)
-32%
|
(43)
-9%
|
(51)
-19%
|
(41)
+20%
|
(30)
+27%
|
(29)
+3%
|
(30)
-3%
|
(17)
+43%
|
(14)
+19%
|
(2)
+82%
|
(34)
-1 283%
|
(31)
+7%
|
(25)
+20%
|
(48)
-90%
|
(65)
-35%
|
(8)
+88%
|
(46)
-502%
|
(38)
+16%
|
(34)
+10%
|
(10)
+70%
|
(21)
-105%
|
(12)
+43%
|
(46)
-285%
|
2
N/A
|
51
+3 287%
|
63
+22%
|
17
-73%
|
32
+89%
|
13
-60%
|
(36)
N/A
|
|