FlexQube AB (publ)
STO:FLEXQ
Cash Flow Statement
Cash Flow Statement
FlexQube AB (publ)
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||
| Net Income |
(1)
|
(1)
|
(3)
|
(3)
|
(6)
|
(6)
|
(7)
|
(10)
|
(12)
|
(16)
|
(22)
|
(20)
|
(18)
|
(24)
|
(20)
|
(23)
|
(23)
|
(22)
|
(22)
|
(22)
|
(19)
|
(7)
|
(6)
|
(14)
|
(24)
|
(55)
|
(58)
|
(56)
|
(59)
|
(39)
|
(34)
|
(29)
|
(26)
|
(30)
|
|
| Depreciation & Amortization |
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
7
|
8
|
9
|
8
|
8
|
8
|
|
| Other Non-Cash Items |
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
1
|
1
|
1
|
2
|
3
|
4
|
2
|
1
|
(3)
|
(4)
|
(2)
|
(1)
|
2
|
0
|
5
|
1
|
6
|
6
|
2
|
10
|
6
|
8
|
8
|
3
|
3
|
(1)
|
(1)
|
0
|
|
| 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
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
|
| Change in Working Capital |
0
|
0
|
3
|
(11)
|
(9)
|
(16)
|
(18)
|
(10)
|
(16)
|
(7)
|
(11)
|
(7)
|
(2)
|
2
|
7
|
10
|
14
|
11
|
(14)
|
(17)
|
(37)
|
(41)
|
(26)
|
(38)
|
(20)
|
(13)
|
(10)
|
(6)
|
3
|
(0)
|
11
|
21
|
16
|
15
|
|
| Cash from Operating Activities |
(1)
N/A
|
0
N/A
|
0
-27%
|
(13)
N/A
|
(14)
-5%
|
(22)
-56%
|
(24)
-6%
|
(18)
+25%
|
(27)
-51%
|
(19)
+27%
|
(28)
-47%
|
(21)
+27%
|
(15)
+30%
|
(17)
-20%
|
(11)
+35%
|
(12)
-9%
|
(6)
+53%
|
(8)
-47%
|
(29)
-246%
|
(34)
-14%
|
(46)
-38%
|
(42)
+9%
|
(22)
+48%
|
(40)
-84%
|
(36)
+11%
|
(52)
-43%
|
(57)
-11%
|
(48)
+17%
|
(42)
+12%
|
(27)
+35%
|
(11)
+59%
|
(1)
+92%
|
(3)
-290%
|
(6)
-79%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(5)
|
(7)
|
(10)
|
(11)
|
(13)
|
(12)
|
(10)
|
(8)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(6)
|
(8)
|
(10)
|
(13)
|
(13)
|
(14)
|
(12)
|
(9)
|
(7)
|
(5)
|
(4)
|
(4)
|
(4)
|
|
| 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
|
|
| Cash from Investing Activities |
(2)
N/A
|
(2)
+9%
|
(1)
+71%
|
(1)
-72%
|
(2)
-92%
|
(2)
-11%
|
(5)
-144%
|
(7)
-39%
|
(10)
-34%
|
(11)
-16%
|
(13)
-18%
|
(12)
+12%
|
(10)
+18%
|
(8)
+13%
|
(3)
+65%
|
(2)
+17%
|
(2)
+18%
|
(2)
-18%
|
(3)
-20%
|
(4)
-51%
|
(5)
-25%
|
(6)
-9%
|
(8)
-38%
|
(10)
-27%
|
(13)
-22%
|
(13)
-3%
|
(14)
-12%
|
(12)
+19%
|
(9)
+24%
|
(7)
+17%
|
(5)
+38%
|
(4)
+6%
|
(4)
+16%
|
(4)
-16%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
37
|
37
|
37
|
37
|
57
|
57
|
57
|
57
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
56
|
56
|
56
|
56
|
1
|
2
|
2
|
41
|
77
|
76
|
76
|
37
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
2
|
1
|
(3)
|
(2)
|
(1)
|
(1)
|
(3)
|
(2)
|
(3)
|
(3)
|
(0)
|
(0)
|
(1)
|
1
|
10
|
10
|
9
|
14
|
3
|
10
|
21
|
17
|
24
|
43
|
28
|
32
|
14
|
(3)
|
(2)
|
(12)
|
1
|
(18)
|
(13)
|
(10)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
(6)
|
(6)
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
|
| Cash from Financing Activities |
2
N/A
|
1
-9%
|
34
+2 278%
|
34
+0%
|
36
+4%
|
36
0%
|
55
+54%
|
55
+0%
|
54
-1%
|
54
+0%
|
(0)
N/A
|
(0)
+31%
|
(1)
-258%
|
1
N/A
|
10
+769%
|
10
0%
|
10
+1%
|
15
+49%
|
54
+267%
|
61
+13%
|
71
+17%
|
67
-6%
|
24
-64%
|
46
+86%
|
30
-33%
|
74
+142%
|
92
+24%
|
73
-21%
|
74
+2%
|
25
-67%
|
1
-94%
|
(18)
N/A
|
(13)
+26%
|
(10)
+21%
|
|
| 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
|
2
|
1
|
1
|
1
|
(0)
|
(2)
|
0
|
(1)
|
(1)
|
1
|
(3)
|
(1)
|
0
|
|
| Net Change in Cash |
(1)
N/A
|
(0)
+78%
|
34
N/A
|
20
-42%
|
20
-1%
|
11
-43%
|
26
+132%
|
30
+15%
|
18
-41%
|
24
+33%
|
(42)
N/A
|
(33)
+22%
|
(25)
+24%
|
(25)
+1%
|
(5)
+81%
|
(5)
-4%
|
2
N/A
|
4
+79%
|
22
+484%
|
23
+8%
|
20
-13%
|
21
+7%
|
(4)
N/A
|
(4)
+8%
|
(17)
-317%
|
9
N/A
|
18
+112%
|
14
-23%
|
22
+60%
|
(11)
N/A
|
(13)
-14%
|
(26)
-99%
|
(21)
+17%
|
(20)
+6%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(3)
N/A
|
(2)
+33%
|
(0)
+80%
|
(15)
-4 090%
|
(16)
-11%
|
(24)
-51%
|
(29)
-18%
|
(25)
+13%
|
(36)
-46%
|
(31)
+16%
|
(42)
-36%
|
(33)
+22%
|
(24)
+26%
|
(26)
-7%
|
(14)
+44%
|
(15)
-3%
|
(8)
+47%
|
(11)
-38%
|
(32)
-192%
|
(38)
-17%
|
(52)
-36%
|
(48)
+7%
|
(30)
+37%
|
(51)
-69%
|
(49)
+4%
|
(65)
-33%
|
(72)
-11%
|
(59)
+17%
|
(51)
+15%
|
(35)
+32%
|
(16)
+55%
|
(5)
+67%
|
(7)
-36%
|
(10)
-47%
|
|