Dignitana AB
STO:DIGN
Cash Flow Statement
Cash Flow Statement
Dignitana AB
| Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(21)
|
(12)
|
(15)
|
(4)
|
(2)
|
(11)
|
(11)
|
(13)
|
(15)
|
(17)
|
(17)
|
(17)
|
(18)
|
(16)
|
(14)
|
(11)
|
(9)
|
(11)
|
(13)
|
(17)
|
(20)
|
(24)
|
(27)
|
(35)
|
(37)
|
(39)
|
(41)
|
(41)
|
(41)
|
(36)
|
(32)
|
(26)
|
(22)
|
(24)
|
(29)
|
(38)
|
(46)
|
(48)
|
(48)
|
(53)
|
(48)
|
(49)
|
(52)
|
(43)
|
(42)
|
(32)
|
(22)
|
(22)
|
(20)
|
(24)
|
(24)
|
(17)
|
(18)
|
(25)
|
(23)
|
(19)
|
(16)
|
|
| Depreciation & Amortization |
2
|
1
|
2
|
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
|
8
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
24
|
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
|
2
|
2
|
2
|
2
|
0
|
0
|
1
|
3
|
4
|
5
|
6
|
6
|
7
|
8
|
8
|
8
|
0
|
8
|
8
|
9
|
(1)
|
11
|
14
|
15
|
3
|
26
|
23
|
22
|
12
|
13
|
9
|
6
|
6
|
6
|
14
|
17
|
17
|
17
|
21
|
20
|
16
|
14
|
|
| Cash Taxes 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)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(6)
|
(8)
|
(11)
|
(6)
|
1
|
4
|
5
|
1
|
(1)
|
(7)
|
(10)
|
0
|
1
|
3
|
14
|
7
|
5
|
6
|
(1)
|
(5)
|
(6)
|
(4)
|
(9)
|
(0)
|
(6)
|
(13)
|
(10)
|
(0)
|
(0)
|
39
|
43
|
(3)
|
2
|
(31)
|
(35)
|
1
|
3
|
4
|
8
|
5
|
2
|
(7)
|
(7)
|
(13)
|
(7)
|
(6)
|
(6)
|
(2)
|
(5)
|
(4)
|
(6)
|
(5)
|
(3)
|
(1)
|
2
|
3
|
3
|
|
| Cash from Operating Activities |
(17)
N/A
|
(10)
+42%
|
(16)
-61%
|
(9)
+45%
|
(1)
+90%
|
(6)
-612%
|
(5)
+19%
|
(12)
-129%
|
(16)
-38%
|
(24)
-46%
|
(27)
-13%
|
(16)
+40%
|
(16)
+1%
|
(12)
+27%
|
0
N/A
|
(3)
N/A
|
(2)
+25%
|
(3)
-48%
|
(12)
-263%
|
(21)
-80%
|
(25)
-18%
|
(27)
-5%
|
(33)
-24%
|
(31)
+7%
|
(37)
-22%
|
(46)
-22%
|
(45)
+1%
|
(33)
+25%
|
(34)
-2%
|
12
N/A
|
20
+68%
|
(21)
N/A
|
(12)
+41%
|
(47)
-291%
|
(55)
-15%
|
(27)
+50%
|
(31)
-14%
|
(31)
+2%
|
(26)
+17%
|
(21)
+17%
|
(20)
+7%
|
(33)
-66%
|
(38)
-14%
|
(44)
-16%
|
(36)
+18%
|
(29)
+19%
|
(23)
+23%
|
(18)
+19%
|
(19)
-6%
|
(15)
+24%
|
(13)
+13%
|
(6)
+55%
|
(4)
+24%
|
(5)
-10%
|
(1)
+74%
|
0
N/A
|
0
+24%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(1)
|
(1)
|
(2)
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(7)
|
(7)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(3)
|
(1)
|
(1)
|
(1)
|
(14)
|
(14)
|
(16)
|
(18)
|
(11)
|
(13)
|
(17)
|
(19)
|
(22)
|
(26)
|
(24)
|
(25)
|
(20)
|
(15)
|
(14)
|
(13)
|
(11)
|
(9)
|
(6)
|
(3)
|
(3)
|
(4)
|
(6)
|
(5)
|
(5)
|
(6)
|
(5)
|
(6)
|
(4)
|
(3)
|
|
| Other Items |
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
(5)
|
(6)
|
(8)
|
0
|
0
|
1
|
2
|
0
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
|
| Cash from Investing Activities |
(0)
N/A
|
(1)
-236%
|
(1)
-38%
|
(2)
-48%
|
(2)
-5%
|
(1)
+25%
|
(1)
+1%
|
(2)
-60%
|
(2)
+14%
|
(2)
-23%
|
(7)
-242%
|
(7)
+5%
|
(8)
-16%
|
(9)
-16%
|
(5)
+47%
|
(7)
-47%
|
(6)
+6%
|
(6)
+14%
|
(5)
+8%
|
(3)
+33%
|
(2)
+39%
|
(2)
-6%
|
(2)
+23%
|
(3)
-71%
|
(3)
-12%
|
(3)
+18%
|
(3)
-5%
|
(14)
-413%
|
(14)
0%
|
(16)
-8%
|
(18)
-18%
|
(11)
+40%
|
(13)
-19%
|
(17)
-30%
|
(19)
-8%
|
(21)
-12%
|
(26)
-24%
|
(24)
+8%
|
(25)
-4%
|
(20)
+17%
|
(15)
+28%
|
(14)
+5%
|
(13)
+6%
|
(11)
+20%
|
(9)
+18%
|
(6)
+29%
|
(3)
+52%
|
(3)
-6%
|
(4)
-19%
|
(5)
-31%
|
(4)
+18%
|
(4)
+6%
|
(5)
-32%
|
(5)
0%
|
(6)
-11%
|
(5)
+19%
|
(3)
+41%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
19
|
19
|
19
|
0
|
0
|
0
|
0
|
35
|
35
|
35
|
53
|
18
|
18
|
18
|
0
|
0
|
17
|
17
|
45
|
45
|
29
|
79
|
53
|
53
|
53
|
2
|
0
|
0
|
43
|
0
|
0
|
67
|
34
|
76
|
118
|
52
|
42
|
42
|
0
|
75
|
75
|
75
|
0
|
0
|
0
|
0
|
0
|
25
|
25
|
26
|
26
|
1
|
1
|
14
|
14
|
14
|
14
|
|
| Net Issuance of Debt |
0
|
1
|
(1)
|
(2)
|
(2)
|
(2)
|
5
|
(2)
|
(2)
|
0
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
11
|
16
|
10
|
5
|
(3)
|
(6)
|
(1)
|
(3)
|
3
|
(3)
|
5
|
10
|
23
|
23
|
(6)
|
0
|
(18)
|
(7)
|
13
|
7
|
11
|
(9)
|
(1)
|
(7)
|
(7)
|
6
|
(0)
|
(1)
|
(8)
|
(12)
|
(10)
|
|
| Other |
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(3)
|
(4)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(2)
|
(2)
|
(3)
|
(3)
|
(0)
|
(6)
|
(6)
|
(6)
|
(6)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(8)
|
(8)
|
(8)
|
(12)
|
(4)
|
(3)
|
(3)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(2)
|
(2)
|
(2)
|
(1)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Cash from Financing Activities |
19
N/A
|
19
0%
|
18
-8%
|
(2)
N/A
|
(2)
N/A
|
(2)
N/A
|
5
N/A
|
29
+500%
|
29
N/A
|
29
N/A
|
42
+44%
|
17
-59%
|
17
N/A
|
17
N/A
|
(0)
N/A
|
0
N/A
|
15
N/A
|
15
+1%
|
43
+188%
|
43
0%
|
28
-34%
|
73
+161%
|
47
-36%
|
47
+0%
|
47
0%
|
7
-86%
|
12
+70%
|
16
+40%
|
53
+227%
|
5
-91%
|
(3)
N/A
|
53
N/A
|
25
-53%
|
65
+161%
|
109
+69%
|
45
-59%
|
44
-3%
|
49
+13%
|
23
-53%
|
99
+321%
|
69
-30%
|
75
+8%
|
57
-24%
|
(7)
N/A
|
13
N/A
|
8
-41%
|
11
+47%
|
15
+31%
|
22
+49%
|
17
-22%
|
17
-2%
|
7
-59%
|
1
-91%
|
12
+1 830%
|
5
-59%
|
1
-77%
|
3
+143%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
1
|
0
|
0
|
0
|
1
|
1
|
3
|
1
|
1
|
0
|
(3)
|
(2)
|
(1)
|
(0)
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Net Change in Cash |
2
N/A
|
8
+383%
|
1
-93%
|
(12)
N/A
|
(4)
+66%
|
(9)
-128%
|
(1)
+84%
|
16
N/A
|
11
-28%
|
3
-70%
|
8
+143%
|
(6)
N/A
|
(6)
-16%
|
(3)
+48%
|
(5)
-44%
|
(10)
-103%
|
6
N/A
|
6
+1%
|
26
+325%
|
18
-30%
|
1
-96%
|
45
+6 183%
|
13
-72%
|
14
+10%
|
7
-52%
|
(41)
N/A
|
(36)
+13%
|
(32)
+12%
|
4
N/A
|
0
-94%
|
(2)
N/A
|
21
N/A
|
(0)
N/A
|
1
N/A
|
36
+3 198%
|
(3)
N/A
|
(13)
-375%
|
(4)
+69%
|
(26)
-546%
|
59
N/A
|
36
-40%
|
29
-19%
|
6
-78%
|
(64)
N/A
|
(33)
+49%
|
(29)
+12%
|
(14)
+51%
|
(6)
+61%
|
0
N/A
|
(2)
N/A
|
0
N/A
|
(3)
N/A
|
(9)
-213%
|
2
N/A
|
(3)
N/A
|
(3)
-22%
|
(0)
+99%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(18)
N/A
|
(11)
+38%
|
(17)
-59%
|
(10)
+40%
|
(1)
+91%
|
(6)
-612%
|
(5)
+19%
|
(14)
-165%
|
(18)
-33%
|
(26)
-44%
|
(35)
-31%
|
(23)
+34%
|
(16)
+29%
|
(12)
+27%
|
0
N/A
|
(10)
N/A
|
(2)
+77%
|
(3)
-48%
|
(12)
-263%
|
(25)
-109%
|
(25)
-2%
|
(27)
-5%
|
(33)
-24%
|
(34)
-2%
|
(38)
-13%
|
(46)
-22%
|
(46)
+1%
|
(48)
-4%
|
(48)
-1%
|
(4)
+92%
|
2
N/A
|
(32)
N/A
|
(25)
+20%
|
(64)
-155%
|
(73)
-13%
|
(49)
+33%
|
(57)
-16%
|
(54)
+4%
|
(50)
+8%
|
(42)
+17%
|
(35)
+17%
|
(47)
-36%
|
(51)
-8%
|
(54)
-7%
|
(45)
+18%
|
(35)
+21%
|
(26)
+28%
|
(21)
+16%
|
(23)
-8%
|
(21)
+11%
|
(17)
+15%
|
(10)
+41%
|
(11)
-2%
|
(10)
+5%
|
(7)
+28%
|
(4)
+43%
|
(2)
+49%
|
|