I-Tech AB
STO:ITECH
Cash Flow Statement
Cash Flow Statement
I-Tech AB
| 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 |
(7)
|
(8)
|
(10)
|
(13)
|
(14)
|
(15)
|
(13)
|
(9)
|
(7)
|
(4)
|
(3)
|
(3)
|
(5)
|
(4)
|
(7)
|
(6)
|
(5)
|
(4)
|
0
|
4
|
12
|
20
|
26
|
29
|
23
|
24
|
27
|
28
|
45
|
54
|
49
|
50
|
|
| Depreciation & Amortization |
1
|
2
|
4
|
5
|
7
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
9
|
9
|
9
|
9
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
|
| 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
|
|
| 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)
|
|
| Cash Interest Paid |
1
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
|
| Change in Working Capital |
(0)
|
(1)
|
(5)
|
(6)
|
(6)
|
1
|
(2)
|
(4)
|
(6)
|
(8)
|
(4)
|
1
|
2
|
0
|
(5)
|
(12)
|
(5)
|
(2)
|
5
|
9
|
0
|
(0)
|
(2)
|
3
|
4
|
6
|
(0)
|
(8)
|
(19)
|
(15)
|
(11)
|
(0)
|
|
| Cash from Operating Activities |
(6)
N/A
|
(8)
-21%
|
(11)
-42%
|
(13)
-25%
|
(12)
+11%
|
(6)
+53%
|
(7)
-29%
|
(5)
+33%
|
(5)
+2%
|
(4)
+18%
|
1
N/A
|
7
+546%
|
5
-17%
|
5
-11%
|
(4)
N/A
|
(9)
-126%
|
(2)
+81%
|
2
N/A
|
13
+603%
|
21
+68%
|
20
-5%
|
28
+40%
|
33
+16%
|
40
+24%
|
35
-13%
|
39
+10%
|
35
-9%
|
28
-19%
|
35
+25%
|
47
+33%
|
45
-3%
|
58
+28%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(2)
|
(2)
|
(2)
|
0
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
|
| Other Items |
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
0
|
0
|
(0)
|
(1)
|
(3)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(1)
N/A
|
(1)
+22%
|
(0)
+38%
|
(0)
+21%
|
(0)
-74%
|
(0)
+12%
|
(1)
-112%
|
(1)
+12%
|
(1)
-12%
|
(1)
-9%
|
(0)
+63%
|
(0)
+5%
|
(1)
-70%
|
(0)
+11%
|
(1)
-51%
|
(1)
-33%
|
(1)
+6%
|
(1)
+3%
|
(1)
-49%
|
(1)
+17%
|
(1)
+26%
|
(1)
-36%
|
(2)
-64%
|
(2)
-5%
|
(2)
-24%
|
(2)
+9%
|
(1)
+64%
|
(1)
+11%
|
(0)
+41%
|
(0)
+0%
|
(0)
+2%
|
(0)
-26%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
10
|
10
|
50
|
50
|
40
|
40
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
|
| Net Issuance of Debt |
(0)
|
(0)
|
0
|
1
|
(1)
|
(1)
|
(1)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Paid for Dividends |
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
|
(18)
|
(18)
|
(18)
|
(18)
|
(21)
|
(21)
|
|
| Cash from Financing Activities |
10
N/A
|
10
-1%
|
50
+393%
|
51
+1%
|
38
-24%
|
38
N/A
|
(1)
N/A
|
(3)
-86%
|
(2)
+21%
|
(2)
N/A
|
(2)
N/A
|
(3)
-41%
|
(3)
0%
|
(3)
N/A
|
(2)
+35%
|
(3)
-85%
|
(3)
N/A
|
(3)
N/A
|
(4)
-15%
|
(2)
+56%
|
(2)
+9%
|
(1)
+10%
|
(2)
-23%
|
(2)
-30%
|
(2)
N/A
|
(2)
N/A
|
(20)
-793%
|
(18)
+11%
|
(18)
N/A
|
(18)
N/A
|
(16)
+9%
|
(16)
+0%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||
| Net Change in Cash |
3
N/A
|
2
-37%
|
39
+1 745%
|
37
-6%
|
26
-30%
|
32
+25%
|
(9)
N/A
|
(8)
+14%
|
(8)
+7%
|
(7)
+10%
|
(1)
+81%
|
3
N/A
|
2
-40%
|
2
-26%
|
(6)
N/A
|
(13)
-104%
|
(6)
+54%
|
(2)
+59%
|
7
N/A
|
18
+147%
|
18
-3%
|
26
+44%
|
29
+13%
|
36
+25%
|
31
-15%
|
34
+12%
|
14
-59%
|
10
-31%
|
17
+75%
|
28
+68%
|
29
+2%
|
41
+44%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||
| Free Cash Flow |
(7)
N/A
|
(8)
-12%
|
(11)
-41%
|
(13)
-26%
|
(12)
+8%
|
(6)
+54%
|
(8)
-40%
|
(6)
+30%
|
(5)
+1%
|
(5)
+12%
|
1
N/A
|
6
+834%
|
5
-23%
|
5
+0%
|
(4)
N/A
|
(9)
-126%
|
(2)
+74%
|
2
N/A
|
12
+564%
|
20
+72%
|
19
-5%
|
28
+45%
|
33
+16%
|
38
+18%
|
33
-15%
|
36
+10%
|
35
-3%
|
27
-21%
|
35
+27%
|
46
+32%
|
45
-3%
|
58
+28%
|
|