eEducation Albert AB
STO:ALBERT
Cash Flow Statement
Cash Flow Statement
eEducation Albert AB
| 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 |
(49)
|
(49)
|
(57)
|
(75)
|
(79)
|
(90)
|
(102)
|
(99)
|
(100)
|
(92)
|
(85)
|
(91)
|
(90)
|
(104)
|
(115)
|
(108)
|
(114)
|
(88)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
80
|
0
|
114
|
140
|
84
|
99
|
80
|
81
|
|
| Other Non-Cash Items |
8
|
5
|
5
|
7
|
15
|
22
|
32
|
47
|
54
|
64
|
(12)
|
(15)
|
(47)
|
(64)
|
1
|
(14)
|
2
|
1
|
|
| Cash Taxes Paid |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(1)
|
(2)
|
1
|
(2)
|
(0)
|
2
|
(1)
|
2
|
2
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
|
| Change in Working Capital |
7
|
5
|
1
|
1
|
(11)
|
(4)
|
5
|
14
|
25
|
4
|
1
|
15
|
(1)
|
11
|
3
|
3
|
13
|
10
|
|
| Cash from Operating Activities |
(34)
N/A
|
(39)
-17%
|
(52)
-30%
|
(67)
-30%
|
(76)
-14%
|
(72)
+6%
|
(65)
+9%
|
(38)
+42%
|
(22)
+43%
|
(24)
-12%
|
(18)
+27%
|
(13)
+30%
|
(26)
-103%
|
(19)
+25%
|
(27)
-40%
|
(20)
+25%
|
(19)
+5%
|
4
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||
| Capital Expenditures |
(9)
|
(6)
|
(8)
|
(10)
|
(12)
|
(15)
|
(17)
|
(18)
|
(18)
|
(17)
|
(16)
|
(13)
|
(10)
|
(10)
|
(7)
|
(8)
|
(9)
|
(8)
|
|
| Other Items |
(0)
|
(0)
|
(5)
|
(71)
|
(71)
|
(71)
|
(67)
|
(45)
|
(45)
|
(45)
|
(45)
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
|
| Cash from Investing Activities |
(9)
N/A
|
(6)
+31%
|
(13)
-106%
|
(82)
-520%
|
(84)
-2%
|
(86)
-3%
|
(83)
+4%
|
(64)
+24%
|
(64)
-1%
|
(62)
+3%
|
(61)
+1%
|
(13)
+80%
|
(10)
+20%
|
(10)
+1%
|
(7)
+31%
|
(8)
-17%
|
(9)
-17%
|
(6)
+40%
|
|
| Financing Cash Flow | |||||||||||||||||||
| Net Issuance of Common Stock |
67
|
67
|
265
|
265
|
264
|
264
|
0
|
71
|
71
|
71
|
70
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
(7)
|
(8)
|
(8)
|
(10)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
| Other |
0
|
0
|
(16)
|
(16)
|
(16)
|
(16)
|
0
|
(4)
|
(4)
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
66
N/A
|
66
+1%
|
248
+275%
|
248
+0%
|
248
0%
|
248
+0%
|
0
-100%
|
60
+13 932%
|
59
-2%
|
59
-1%
|
57
-3%
|
(3)
N/A
|
(4)
-11%
|
(4)
+0%
|
(3)
+19%
|
(3)
-7%
|
(3)
+21%
|
(3)
-9%
|
|
| Change in Cash | |||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
(1)
|
0
|
0
|
1
|
2
|
1
|
2
|
(1)
|
(2)
|
(2)
|
(2)
|
1
|
1
|
(0)
|
(0)
|
|
| Net Change in Cash |
23
N/A
|
20
-11%
|
183
+811%
|
98
-46%
|
88
-11%
|
90
+2%
|
(147)
N/A
|
(39)
+73%
|
(25)
+36%
|
(26)
-2%
|
(24)
+8%
|
(30)
-28%
|
(41)
-35%
|
(35)
+14%
|
(36)
-3%
|
(31)
+15%
|
(31)
-2%
|
(4)
+86%
|
|
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow |
(43)
N/A
|
(46)
-7%
|
(60)
-31%
|
(77)
-29%
|
(88)
-14%
|
(87)
+2%
|
(82)
+5%
|
(56)
+32%
|
(40)
+28%
|
(41)
-2%
|
(34)
+17%
|
(25)
+26%
|
(36)
-42%
|
(29)
+18%
|
(34)
-16%
|
(28)
+17%
|
(29)
-1%
|
(4)
+86%
|
|