Opter AB
STO:OPTER
Cash Flow Statement
Cash Flow Statement
Opter AB
| 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 |
14
|
9
|
12
|
14
|
14
|
16
|
18
|
19
|
21
|
22
|
22
|
21
|
21
|
22
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(5)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
|
| Cash Taxes Paid |
0
|
0
|
2
|
0
|
0
|
2
|
2
|
3
|
4
|
3
|
5
|
5
|
5
|
6
|
|
| Change in Working Capital |
(2)
|
(1)
|
(3)
|
0
|
(1)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(6)
|
(5)
|
|
| Cash from Operating Activities |
7
N/A
|
6
-18%
|
9
+45%
|
12
+41%
|
11
-12%
|
13
+20%
|
14
+6%
|
16
+14%
|
19
+20%
|
18
-6%
|
16
-10%
|
16
-1%
|
15
-4%
|
17
+11%
|
|
| Investing Cash Flow | |||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
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
+108%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Financing Cash Flow | |||||||||||||||
| Net Issuance of Common Stock |
15
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Paid for Dividends |
(14)
|
(14)
|
(7)
|
(7)
|
(9)
|
(9)
|
(9)
|
(9)
|
(14)
|
(14)
|
(14)
|
(14)
|
(17)
|
(17)
|
|
| Other |
(1)
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(0)
N/A
|
7
N/A
|
(7)
N/A
|
(7)
N/A
|
(9)
-37%
|
(9)
N/A
|
(9)
N/A
|
(9)
N/A
|
(14)
-47%
|
(14)
N/A
|
(14)
N/A
|
(14)
N/A
|
(17)
-25%
|
(17)
N/A
|
|
| Change in Cash | |||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Net Change in Cash |
7
N/A
|
13
+84%
|
2
-85%
|
5
+178%
|
1
-76%
|
4
+190%
|
4
+17%
|
6
+48%
|
5
-19%
|
4
-28%
|
2
-43%
|
2
-7%
|
(2)
N/A
|
(0)
+80%
|
|
| Free Cash Flow | |||||||||||||||
| Free Cash Flow |
7
N/A
|
6
-18%
|
9
+45%
|
12
+41%
|
11
-13%
|
13
+20%
|
14
+6%
|
16
+14%
|
19
+21%
|
18
-6%
|
16
-10%
|
16
-1%
|
15
-4%
|
17
+11%
|
|