Dala Energi AB (publ)
STO:DE
Cash Flow Statement
Cash Flow Statement
Dala Energi AB (publ)
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||
| Net Income |
0
|
0
|
0
|
95
|
0
|
0
|
0
|
98
|
0
|
0
|
0
|
2 572
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
56
|
0
|
0
|
0
|
53
|
0
|
0
|
0
|
57
|
0
|
0
|
|
| Other Non-Cash Items |
229
|
124
|
94
|
(18)
|
103
|
132
|
157
|
(21)
|
170
|
178
|
167
|
(2 522)
|
67
|
40
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(4)
|
0
|
0
|
|
| Change in Working Capital |
(0)
|
(0)
|
0
|
(25)
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
15
|
0
|
0
|
|
| Cash from Operating Activities |
229
N/A
|
124
-46%
|
94
-24%
|
108
+15%
|
103
-5%
|
132
+27%
|
157
+19%
|
150
-4%
|
170
+13%
|
178
+5%
|
167
-7%
|
122
-27%
|
68
-45%
|
40
-41%
|
|
| Investing Cash Flow | |||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
(101)
|
0
|
0
|
0
|
(167)
|
0
|
0
|
0
|
(171)
|
0
|
0
|
|
| Other Items |
(187)
|
(137)
|
(110)
|
(2)
|
(124)
|
(139)
|
(153)
|
(54)
|
(237)
|
(245)
|
(264)
|
1 713
|
1 575
|
2 228
|
|
| Cash from Investing Activities |
(187)
N/A
|
(137)
+27%
|
(110)
+20%
|
(103)
+6%
|
(124)
-19%
|
(139)
-12%
|
(153)
-10%
|
(222)
-45%
|
(237)
-7%
|
(245)
-3%
|
(264)
-8%
|
1 542
N/A
|
1 575
+2%
|
2 228
+41%
|
|
| Financing Cash Flow | |||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
50
|
0
|
0
|
0
|
100
|
0
|
0
|
0
|
323
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
(40)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(393)
|
0
|
0
|
|
| Other |
(42)
|
13
|
16
|
(15)
|
20
|
7
|
(4)
|
(25)
|
67
|
66
|
97
|
(28)
|
(80)
|
(136)
|
|
| Cash from Financing Activities |
(42)
N/A
|
13
N/A
|
16
+21%
|
(5)
N/A
|
20
N/A
|
7
-65%
|
(4)
N/A
|
72
N/A
|
67
-7%
|
66
-1%
|
97
+46%
|
(98)
N/A
|
(80)
+19%
|
(136)
-71%
|
|
| Change in Cash | |||||||||||||||
| Net Change in Cash |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 567
N/A
|
1 563
0%
|
2 132
+36%
|
|
| Free Cash Flow | |||||||||||||||
| Free Cash Flow |
229
N/A
|
124
-46%
|
94
-24%
|
7
-92%
|
103
+1 324%
|
132
+27%
|
157
+19%
|
(17)
N/A
|
170
N/A
|
178
+5%
|
167
-7%
|
(48)
N/A
|
68
N/A
|
40
-41%
|
|