Mips AB
OTC:MPZAF
Cash Flow Statement
Cash Flow Statement
Mips 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||
Net Income |
19
|
17
|
22
|
20
|
20
|
28
|
39
|
59
|
73
|
83
|
98
|
99
|
108
|
112
|
95
|
129
|
165
|
190
|
241
|
298
|
328
|
348
|
378
|
303
|
223
|
181
|
105
|
86
|
84
|
|
Depreciation & Amortization |
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
18
|
|
Other Non-Cash Items |
(6)
|
(5)
|
1
|
1
|
(0)
|
1
|
2
|
2
|
2
|
3
|
5
|
6
|
3
|
9
|
11
|
10
|
13
|
11
|
11
|
12
|
(4)
|
1
|
(1)
|
1
|
2
|
4
|
3
|
3
|
(1)
|
|
Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
13
|
19
|
27
|
26
|
23
|
23
|
19
|
19
|
22
|
24
|
42
|
60
|
64
|
68
|
56
|
91
|
99
|
98
|
98
|
|
Cash Interest 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
|
|
Change in Working Capital |
2
|
5
|
3
|
(1)
|
(10)
|
(14)
|
(19)
|
(15)
|
(8)
|
(18)
|
(17)
|
(37)
|
(54)
|
(50)
|
(36)
|
(54)
|
(62)
|
(31)
|
(49)
|
(64)
|
(59)
|
(116)
|
(145)
|
(46)
|
(5)
|
(44)
|
(13)
|
(79)
|
(90)
|
|
Cash from Operating Activities |
16
N/A
|
17
+5%
|
26
+53%
|
20
-22%
|
11
-45%
|
16
+40%
|
21
+38%
|
46
+115%
|
69
+50%
|
68
-1%
|
87
+27%
|
67
-22%
|
63
-6%
|
71
+12%
|
69
-2%
|
86
+24%
|
116
+35%
|
170
+47%
|
203
+19%
|
246
+21%
|
277
+13%
|
245
-12%
|
244
0%
|
270
+11%
|
236
-13%
|
157
-33%
|
111
-29%
|
26
-77%
|
11
-58%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||
Capital Expenditures |
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(7)
|
(48)
|
(48)
|
(49)
|
(52)
|
(12)
|
(16)
|
(15)
|
(12)
|
(12)
|
(9)
|
(10)
|
(20)
|
(22)
|
(23)
|
(21)
|
(11)
|
(9)
|
(7)
|
(9)
|
|
Other Items |
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(82)
|
(80)
|
|
Cash from Investing Activities |
(4)
N/A
|
(3)
+11%
|
(4)
-13%
|
(4)
+1%
|
(5)
-24%
|
(5)
-16%
|
(5)
+4%
|
(6)
-22%
|
(7)
-6%
|
(7)
+1%
|
(48)
-632%
|
(48)
0%
|
(49)
-1%
|
(52)
-7%
|
(12)
+78%
|
(16)
-36%
|
(15)
+5%
|
(12)
+20%
|
(12)
N/A
|
(9)
+25%
|
(11)
-22%
|
(21)
-91%
|
(23)
-10%
|
(23)
N/A
|
(22)
+4%
|
(12)
+45%
|
(10)
+17%
|
(89)
-790%
|
(89)
N/A
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
150
|
150
|
150
|
150
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
52
|
52
|
52
|
49
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
94
|
103
|
|
Net Issuance of Debt |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(5)
|
(5)
|
(6)
|
(6)
|
(5)
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(63)
|
(63)
|
(63)
|
(63)
|
(79)
|
(79)
|
(79)
|
(79)
|
(92)
|
(92)
|
(92)
|
(92)
|
(131)
|
(131)
|
(131)
|
(131)
|
(144)
|
(144)
|
(144)
|
|
Other |
0
|
0
|
(5)
|
(5)
|
(5)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
19
|
19
|
16
|
(1)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
|
Cash from Financing Activities |
0
N/A
|
150
+74 860%
|
145
-3%
|
145
+0%
|
145
+0%
|
(5)
N/A
|
(0)
+100%
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(64)
-14 743%
|
(65)
-1%
|
(65)
-1%
|
(13)
+80%
|
(12)
+5%
|
(12)
+6%
|
(15)
-30%
|
(68)
-353%
|
(97)
-43%
|
(98)
-1%
|
(95)
+3%
|
(95)
N/A
|
(135)
-42%
|
(135)
N/A
|
(136)
-1%
|
(136)
N/A
|
(142)
-4%
|
(56)
+61%
|
(42)
+25%
|
|
Change in Cash | ||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
1
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
0
|
1
|
(0)
|
1
|
(1)
|
(2)
|
(4)
|
(3)
|
(1)
|
1
|
6
|
7
|
8
|
10
|
4
|
0
|
(1)
|
(4)
|
(4)
|
|
Net Change in Cash |
13
N/A
|
164
+1 181%
|
167
+2%
|
161
-4%
|
151
-6%
|
5
-97%
|
17
+218%
|
40
+141%
|
63
+56%
|
62
-1%
|
(25)
N/A
|
(45)
-78%
|
(51)
-14%
|
7
N/A
|
45
+555%
|
57
+26%
|
82
+45%
|
87
+6%
|
93
+7%
|
140
+51%
|
177
+26%
|
136
-23%
|
94
-31%
|
122
+30%
|
82
-33%
|
9
-89%
|
(42)
N/A
|
(123)
-193%
|
(124)
-1%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||
Free Cash Flow |
13
N/A
|
14
+6%
|
22
+62%
|
16
-25%
|
6
-61%
|
10
+57%
|
16
+60%
|
40
+145%
|
62
+56%
|
62
-1%
|
39
-37%
|
19
-50%
|
15
-24%
|
19
+27%
|
58
+212%
|
70
+21%
|
101
+44%
|
158
+56%
|
191
+21%
|
237
+24%
|
267
+13%
|
225
-16%
|
222
-1%
|
247
+11%
|
215
-13%
|
146
-32%
|
102
-30%
|
19
-81%
|
2
-89%
|