PolyPlank AB (publ)
STO:POLY
Cash Flow Statement
Cash Flow Statement
PolyPlank AB (publ)
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(11)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
5
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
3
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
0
|
(12)
|
(0)
|
11
|
0
|
(6)
|
(9)
|
(16)
|
(0)
|
(10)
|
(9)
|
(11)
|
0
|
1
|
(7)
|
(5)
|
(3)
|
(9)
|
(3)
|
(3)
|
(1)
|
(2)
|
(3)
|
(2)
|
(2)
|
2
|
1
|
(4)
|
1
|
(3)
|
(3)
|
1
|
1
|
(2)
|
(6)
|
(4)
|
(0)
|
(7)
|
(4)
|
(5)
|
(6)
|
|
| Cash from Operating Activities |
0
N/A
|
(12)
N/A
|
(0)
+98%
|
11
N/A
|
0
N/A
|
(6)
N/A
|
(9)
-48%
|
(16)
-81%
|
(10)
+39%
|
(10)
-2%
|
(9)
+10%
|
(11)
-18%
|
0
N/A
|
1
+285%
|
(7)
N/A
|
(5)
+28%
|
(10)
-103%
|
(9)
+7%
|
(3)
+67%
|
(3)
+14%
|
(3)
-1%
|
(2)
+18%
|
(3)
-16%
|
(2)
+28%
|
(1)
+30%
|
2
N/A
|
1
-24%
|
(4)
N/A
|
(2)
+55%
|
(3)
-65%
|
(3)
+6%
|
1
N/A
|
(2)
N/A
|
(2)
-5%
|
(6)
-230%
|
(4)
+30%
|
(3)
+34%
|
(7)
-135%
|
(4)
+45%
|
(5)
-46%
|
(6)
-7%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
|
| Other Items |
0
|
(5)
|
(3)
|
(3)
|
1
|
3
|
3
|
3
|
0
|
(3)
|
(4)
|
(5)
|
(6)
|
(5)
|
(4)
|
(4)
|
1
|
(2)
|
(3)
|
(3)
|
0
|
(2)
|
(2)
|
(1)
|
0
|
(2)
|
(3)
|
(4)
|
0
|
(9)
|
(10)
|
(10)
|
0
|
(4)
|
(2)
|
(1)
|
0
|
(1)
|
(1)
|
(2)
|
(0)
|
|
| Cash from Investing Activities |
0
N/A
|
(5)
N/A
|
(3)
+33%
|
(3)
-1%
|
0
N/A
|
3
N/A
|
3
-2%
|
3
-13%
|
(3)
N/A
|
(3)
-20%
|
(4)
-38%
|
(5)
-12%
|
(6)
-15%
|
(5)
+2%
|
(4)
+19%
|
(4)
+7%
|
(3)
+25%
|
(2)
+19%
|
(3)
-14%
|
(3)
+4%
|
(2)
+16%
|
(2)
+24%
|
(2)
-2%
|
(1)
+18%
|
(2)
-23%
|
(2)
-19%
|
(3)
-41%
|
(4)
-27%
|
(4)
+1%
|
(9)
-153%
|
(10)
-9%
|
(10)
+5%
|
(9)
+7%
|
(4)
+60%
|
(2)
+58%
|
(1)
+23%
|
(2)
-39%
|
(1)
+17%
|
(1)
+5%
|
(2)
-25%
|
(0)
+72%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
11
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
5
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
16
|
3
|
(8)
|
0
|
2
|
6
|
13
|
0
|
15
|
14
|
20
|
7
|
4
|
11
|
5
|
0
|
11
|
6
|
5
|
0
|
4
|
4
|
4
|
0
|
1
|
6
|
11
|
0
|
10
|
8
|
5
|
0
|
7
|
7
|
5
|
0
|
8
|
5
|
7
|
6
|
|
| Cash from Financing Activities |
0
N/A
|
16
N/A
|
3
-80%
|
(8)
N/A
|
0
N/A
|
2
N/A
|
6
+212%
|
13
+120%
|
13
-2%
|
15
+14%
|
14
-4%
|
20
+46%
|
7
-68%
|
4
-32%
|
11
+142%
|
5
-56%
|
13
+173%
|
11
-14%
|
6
-51%
|
5
-16%
|
4
-3%
|
4
-20%
|
4
+22%
|
4
-19%
|
2
-34%
|
1
-55%
|
6
+470%
|
11
+89%
|
9
-19%
|
10
+5%
|
8
-12%
|
5
-46%
|
7
+46%
|
7
+10%
|
7
+1%
|
5
-27%
|
4
-18%
|
8
+79%
|
5
-40%
|
7
+44%
|
6
-12%
|
|
| 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
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
0
N/A
|
(0)
N/A
|
(0)
-95%
|
(0)
-14%
|
0
N/A
|
(1)
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
1
+481%
|
1
-48%
|
5
+613%
|
1
-72%
|
0
-67%
|
(0)
N/A
|
(4)
-941%
|
(0)
+100%
|
(1)
-3 550%
|
(0)
+19%
|
(1)
-75%
|
(0)
+34%
|
(0)
+19%
|
0
N/A
|
0
+1 325%
|
(1)
N/A
|
1
N/A
|
4
+543%
|
4
-12%
|
4
-1%
|
(3)
N/A
|
(4)
-73%
|
(4)
+6%
|
(4)
-2%
|
2
N/A
|
(0)
N/A
|
(0)
+90%
|
(0)
-142%
|
(0)
+26%
|
(0)
-232%
|
(0)
+89%
|
0
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(2)
N/A
|
(12)
-446%
|
(0)
+98%
|
11
N/A
|
(0)
N/A
|
(6)
-4 082%
|
(9)
-48%
|
(16)
-81%
|
(12)
+22%
|
(10)
+20%
|
(9)
+10%
|
(11)
-18%
|
0
N/A
|
1
+285%
|
(7)
N/A
|
(5)
+28%
|
(14)
-176%
|
(9)
+32%
|
(3)
+67%
|
(3)
+14%
|
(5)
-87%
|
(2)
+56%
|
(3)
-16%
|
(2)
+28%
|
(3)
-68%
|
2
N/A
|
1
-24%
|
(4)
N/A
|
(5)
-44%
|
(3)
+49%
|
(3)
+6%
|
1
N/A
|
(11)
N/A
|
(2)
+83%
|
(6)
-230%
|
(4)
+30%
|
(4)
-6%
|
(7)
-47%
|
(4)
+45%
|
(5)
-46%
|
(6)
-7%
|
|