Corline Biomedical AB
STO:CLBIO
Cash Flow Statement
Cash Flow Statement
Corline Biomedical AB
| Sep-2015 | Mar-2016 | Jun-2016 | Sep-2016 | 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(5)
|
(1)
|
(1)
|
(0)
|
(5)
|
(7)
|
(8)
|
(8)
|
(8)
|
(7)
|
(6)
|
(7)
|
(7)
|
(8)
|
(9)
|
(9)
|
(10)
|
(9)
|
(9)
|
(9)
|
(7)
|
(6)
|
(6)
|
(6)
|
(7)
|
(6)
|
(3)
|
1
|
2
|
4
|
1
|
(1)
|
(2)
|
(4)
|
(6)
|
(10)
|
(23)
|
(25)
|
(23)
|
(24)
|
(15)
|
|
| Depreciation & Amortization |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
10
|
0
|
0
|
0
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
1
|
0
|
0
|
(1)
|
(2)
|
8
|
6
|
5
|
3
|
(10)
|
(9)
|
1
|
3
|
4
|
4
|
(7)
|
(4)
|
(2)
|
0
|
2
|
2
|
(0)
|
(1)
|
(1)
|
2
|
0
|
(2)
|
(3)
|
(9)
|
(9)
|
(1)
|
(2)
|
3
|
11
|
9
|
9
|
4
|
(2)
|
(6)
|
(3)
|
(3)
|
|
| Cash from Operating Activities |
(4)
N/A
|
(0)
+90%
|
(1)
-185%
|
(1)
-4%
|
(7)
-506%
|
1
N/A
|
(2)
N/A
|
(2)
-23%
|
(5)
-114%
|
(16)
-226%
|
(15)
+6%
|
(6)
+60%
|
(4)
+32%
|
(4)
-7%
|
(5)
-16%
|
(17)
-226%
|
(14)
+16%
|
(11)
+20%
|
(9)
+22%
|
(7)
+19%
|
(5)
+28%
|
(6)
-25%
|
(7)
-11%
|
(6)
+9%
|
(5)
+24%
|
(6)
-29%
|
(6)
+12%
|
(2)
+56%
|
(6)
-167%
|
(5)
+21%
|
(0)
+91%
|
(2)
-434%
|
1
N/A
|
7
+642%
|
2
-63%
|
(0)
N/A
|
(9)
-2 012%
|
(17)
-94%
|
(19)
-14%
|
(17)
+12%
|
(18)
-6%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(4)
|
(1)
|
(4)
|
(4)
|
(9)
|
(9)
|
(8)
|
(7)
|
(5)
|
(3)
|
(3)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(5)
|
(9)
|
(12)
|
(13)
|
(9)
|
(6)
|
(5)
|
(6)
|
(10)
|
(10)
|
(10)
|
(12)
|
(9)
|
(11)
|
(11)
|
(10)
|
(11)
|
(9)
|
(11)
|
(9)
|
(7)
|
(6)
|
(2)
|
(1)
|
(1)
|
|
| Other Items |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(4)
N/A
|
(1)
+69%
|
(4)
-195%
|
(4)
-2%
|
(9)
-137%
|
(9)
-8%
|
(8)
+17%
|
(7)
+12%
|
(5)
+26%
|
(3)
+36%
|
(3)
+22%
|
(1)
+41%
|
(1)
+37%
|
(0)
+64%
|
(0)
-4%
|
(0)
-14%
|
(5)
-1 096%
|
(9)
-80%
|
(12)
-35%
|
(13)
-9%
|
(9)
+32%
|
(6)
+33%
|
(5)
+18%
|
(6)
-17%
|
(10)
-69%
|
(10)
-3%
|
(10)
+1%
|
(12)
-20%
|
(9)
+23%
|
(11)
-18%
|
(11)
-5%
|
(10)
+11%
|
(11)
-7%
|
(9)
+11%
|
(11)
-18%
|
(9)
+15%
|
(7)
+21%
|
(6)
+22%
|
(2)
+65%
|
(1)
+33%
|
(1)
+27%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
11
|
0
|
34
|
23
|
23
|
23
|
0
|
15
|
15
|
15
|
31
|
16
|
16
|
16
|
14
|
14
|
14
|
14
|
0
|
0
|
0
|
15
|
47
|
47
|
51
|
32
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
18
|
18
|
18
|
18
|
22
|
|
| Net Issuance of Debt |
4
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
15
N/A
|
(1)
N/A
|
22
N/A
|
10
-51%
|
23
+118%
|
23
0%
|
0
N/A
|
15
N/A
|
15
+0%
|
15
N/A
|
31
+106%
|
16
-49%
|
16
0%
|
16
N/A
|
14
-13%
|
14
+1%
|
14
N/A
|
14
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
15
N/A
|
47
+219%
|
47
N/A
|
47
N/A
|
32
-31%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1
+2 065%
|
1
N/A
|
1
-5%
|
1
N/A
|
0
-58%
|
0
0%
|
17
+7 430%
|
17
N/A
|
17
-1%
|
17
+0%
|
22
+30%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
7
N/A
|
(3)
N/A
|
17
N/A
|
6
-66%
|
7
+24%
|
15
+111%
|
(10)
N/A
|
6
N/A
|
5
-15%
|
(4)
N/A
|
13
N/A
|
8
-37%
|
11
+30%
|
11
+3%
|
8
-25%
|
(3)
N/A
|
(5)
-56%
|
(6)
-24%
|
(20)
-245%
|
(20)
+3%
|
(14)
+30%
|
3
N/A
|
35
+1 282%
|
35
0%
|
33
-7%
|
16
-50%
|
(15)
N/A
|
(14)
+7%
|
(15)
-9%
|
(16)
-2%
|
(11)
+30%
|
(12)
-6%
|
(9)
+22%
|
(2)
+74%
|
(9)
-261%
|
(10)
-13%
|
1
N/A
|
(6)
N/A
|
(4)
+23%
|
(2)
+66%
|
3
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(8)
N/A
|
(2)
+80%
|
(5)
-193%
|
(5)
-2%
|
(16)
-229%
|
(8)
+49%
|
(10)
-21%
|
(9)
+5%
|
(10)
-10%
|
(19)
-95%
|
(18)
+8%
|
(8)
+58%
|
(5)
+33%
|
(5)
+6%
|
(5)
-15%
|
(17)
-212%
|
(19)
-10%
|
(20)
-6%
|
(20)
-3%
|
(20)
+3%
|
(14)
+30%
|
(12)
+12%
|
(12)
+3%
|
(12)
-1%
|
(14)
-20%
|
(16)
-12%
|
(15)
+5%
|
(14)
+7%
|
(15)
-9%
|
(16)
-2%
|
(12)
+26%
|
(12)
-6%
|
(10)
+21%
|
(3)
+70%
|
(9)
-202%
|
(10)
-13%
|
(16)
-63%
|
(23)
-40%
|
(21)
+7%
|
(18)
+14%
|
(19)
-3%
|
|