Harvia Oyj
OTC:HRVFF
Cash Flow Statement
Cash Flow Statement
Harvia Oyj
| 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 |
4
|
2
|
4
|
5
|
7
|
10
|
10
|
11
|
12
|
12
|
13
|
16
|
20
|
28
|
36
|
42
|
45
|
47
|
45
|
42
|
37
|
32
|
29
|
27
|
30
|
31
|
32
|
33
|
32
|
33
|
30
|
31
|
|
| Depreciation & Amortization |
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
7
|
7
|
7
|
7
|
6
|
6
|
6
|
7
|
7
|
7
|
7
|
7
|
|
| Other Non-Cash Items |
5
|
6
|
5
|
3
|
3
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
4
|
3
|
2
|
1
|
0
|
(1)
|
(2)
|
(3)
|
(2)
|
(0)
|
4
|
5
|
4
|
3
|
4
|
4
|
4
|
4
|
6
|
5
|
|
| Cash Taxes Paid |
1
|
(1)
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
4
|
6
|
7
|
9
|
10
|
10
|
13
|
13
|
11
|
11
|
9
|
8
|
6
|
9
|
8
|
8
|
9
|
6
|
6
|
|
| Cash Interest Paid |
2
|
3
|
3
|
3
|
2
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
3
|
3
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
5
|
6
|
6
|
|
| Change in Working Capital |
(3)
|
1
|
(3)
|
(3)
|
(3)
|
(5)
|
(2)
|
(2)
|
(1)
|
1
|
1
|
2
|
(0)
|
(6)
|
(12)
|
(22)
|
(29)
|
(34)
|
(35)
|
(29)
|
(18)
|
(9)
|
(2)
|
(1)
|
(0)
|
2
|
(6)
|
(11)
|
(11)
|
(15)
|
(10)
|
(11)
|
|
| Cash from Operating Activities |
8
N/A
|
11
+33%
|
7
-33%
|
7
+3%
|
9
+20%
|
9
-1%
|
12
+36%
|
14
+14%
|
15
+12%
|
17
+14%
|
19
+10%
|
24
+26%
|
28
+18%
|
31
+9%
|
31
+3%
|
27
-13%
|
22
-20%
|
18
-16%
|
14
-25%
|
16
+15%
|
24
+54%
|
30
+25%
|
38
+25%
|
38
+1%
|
39
+2%
|
43
+10%
|
36
-15%
|
32
-11%
|
32
-2%
|
29
-8%
|
33
+15%
|
33
0%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(3)
|
(4)
|
(7)
|
(9)
|
(12)
|
(11)
|
(8)
|
(7)
|
(4)
|
(3)
|
(3)
|
(2)
|
(3)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(9)
|
(13)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(18)
|
(18)
|
(18)
|
0
|
(5)
|
(7)
|
(7)
|
0
|
(2)
|
(19)
|
0
|
0
|
0
|
19
|
(3)
|
0
|
(3)
|
(26)
|
(24)
|
(24)
|
(23)
|
(0)
|
|
| Cash from Investing Activities |
(1)
N/A
|
(2)
-37%
|
(2)
+6%
|
(2)
-4%
|
(2)
-3%
|
(1)
+8%
|
(2)
-25%
|
(2)
0%
|
(2)
+4%
|
(2)
+9%
|
(19)
-1 103%
|
(20)
-3%
|
(21)
-2%
|
(22)
-6%
|
(13)
+42%
|
(16)
-29%
|
(19)
-18%
|
(19)
+3%
|
(11)
+44%
|
(26)
-143%
|
(3)
+87%
|
(3)
+19%
|
(2)
+13%
|
16
N/A
|
(6)
N/A
|
(8)
-33%
|
(8)
+3%
|
(32)
-322%
|
(30)
+6%
|
(30)
+2%
|
(32)
-9%
|
(13)
+61%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
43
|
43
|
43
|
45
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(3)
|
(43)
|
(41)
|
(44)
|
(45)
|
(4)
|
(4)
|
(1)
|
(3)
|
(1)
|
20
|
19
|
19
|
19
|
(1)
|
(1)
|
(1)
|
(1)
|
3
|
18
|
20
|
18
|
14
|
(1)
|
(3)
|
(1)
|
(0)
|
19
|
19
|
19
|
19
|
(1)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
(3)
|
0
|
(3)
|
(3)
|
(7)
|
0
|
(7)
|
(7)
|
(7)
|
0
|
(10)
|
(10)
|
(10)
|
(10)
|
(9)
|
(9)
|
(11)
|
0
|
(12)
|
(12)
|
(12)
|
0
|
(12)
|
(12)
|
(13)
|
0
|
(13)
|
(13)
|
|
| Other |
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(20)
|
(20)
|
(21)
|
(21)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(5)
|
(5)
|
(6)
|
|
| Cash from Financing Activities |
(5)
N/A
|
(3)
+47%
|
(1)
+80%
|
(4)
-696%
|
(7)
-73%
|
(10)
-39%
|
(14)
-41%
|
(11)
+20%
|
(11)
+6%
|
(10)
+10%
|
10
N/A
|
10
+1%
|
9
-12%
|
9
-2%
|
(13)
N/A
|
(13)
+1%
|
(15)
-11%
|
(15)
+1%
|
(10)
+34%
|
6
N/A
|
(11)
N/A
|
(14)
-20%
|
(19)
-39%
|
(34)
-81%
|
(18)
+49%
|
(15)
+13%
|
(15)
-1%
|
4
N/A
|
4
-6%
|
2
-54%
|
(0)
N/A
|
(20)
-16 900%
|
|
| 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
|
1
|
1
|
0
|
0
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
1
|
0
|
(1)
|
(0)
|
|
| Net Change in Cash |
2
N/A
|
6
+251%
|
5
-19%
|
2
-70%
|
(0)
N/A
|
(3)
-3 570%
|
(4)
-52%
|
0
N/A
|
3
+727%
|
6
+126%
|
9
+60%
|
14
+45%
|
16
+20%
|
18
+8%
|
6
-68%
|
(2)
N/A
|
(12)
-470%
|
(15)
-24%
|
(5)
+64%
|
(3)
+45%
|
10
N/A
|
14
+43%
|
16
+12%
|
19
+24%
|
15
-22%
|
20
+28%
|
14
-30%
|
4
-71%
|
6
+46%
|
1
-79%
|
(0)
N/A
|
(0)
-58%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||
| Free Cash Flow |
7
N/A
|
9
+32%
|
6
-38%
|
6
+3%
|
7
+25%
|
7
+0%
|
10
+38%
|
12
+17%
|
13
+14%
|
16
+17%
|
18
+13%
|
22
+24%
|
26
+18%
|
27
+5%
|
24
-10%
|
18
-24%
|
10
-45%
|
7
-29%
|
5
-25%
|
9
+70%
|
21
+128%
|
27
+32%
|
35
+29%
|
36
+2%
|
36
+0%
|
38
+5%
|
32
-16%
|
26
-16%
|
26
-3%
|
23
-10%
|
24
+4%
|
21
-15%
|
|