Rolling Optics Holding AB
STO:RO
Cash Flow Statement
Cash Flow Statement
Rolling Optics Holding AB
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||
| Net Income |
(22)
|
(9)
|
(21)
|
(38)
|
(32)
|
(52)
|
(29)
|
(10)
|
(15)
|
(17)
|
(17)
|
(18)
|
(15)
|
(15)
|
(15)
|
(13)
|
(10)
|
(9)
|
(8)
|
(9)
|
(10)
|
(12)
|
(15)
|
(19)
|
(24)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
2
|
(20)
|
2
|
20
|
17
|
38
|
19
|
1
|
(0)
|
1
|
1
|
1
|
0
|
0
|
0
|
3
|
4
|
5
|
6
|
5
|
6
|
5
|
6
|
6
|
7
|
|
| 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
|
|
| Cash Interest 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
|
|
| Change in Working Capital |
6
|
16
|
55
|
8
|
(4)
|
(1)
|
(51)
|
(7)
|
1
|
0
|
0
|
7
|
4
|
2
|
2
|
(3)
|
0
|
3
|
(6)
|
1
|
2
|
2
|
6
|
(7)
|
(10)
|
|
| Cash from Operating Activities |
(13)
N/A
|
(14)
-5%
|
36
N/A
|
(11)
N/A
|
(16)
-53%
|
(15)
+11%
|
(60)
-314%
|
(16)
+73%
|
(13)
+19%
|
(16)
-22%
|
(16)
-3%
|
(11)
+34%
|
(11)
+1%
|
(13)
-21%
|
(13)
+3%
|
(13)
-6%
|
(6)
+56%
|
(1)
+81%
|
(8)
-666%
|
(3)
+64%
|
(2)
+26%
|
(5)
-109%
|
(3)
+34%
|
(19)
-524%
|
(27)
-39%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
0
|
(0)
|
0
|
0
|
(9)
|
(15)
|
(16)
|
(17)
|
(9)
|
(3)
|
(15)
|
(16)
|
(15)
|
(22)
|
(9)
|
(8)
|
(8)
|
(1)
|
(4)
|
(8)
|
(12)
|
(12)
|
(9)
|
(9)
|
|
| Other Items |
(1)
|
(1)
|
(0)
|
48
|
48
|
48
|
49
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
43
|
43
|
43
|
43
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Cash from Investing Activities |
(1)
N/A
|
(1)
+60%
|
(0)
+48%
|
48
N/A
|
48
+1%
|
40
-18%
|
34
-14%
|
(14)
N/A
|
(15)
-8%
|
(7)
+52%
|
(2)
+71%
|
(15)
-569%
|
(15)
-6%
|
(15)
+2%
|
(22)
-45%
|
(10)
+55%
|
35
N/A
|
35
+0%
|
42
+19%
|
39
-7%
|
(9)
N/A
|
(12)
-42%
|
(12)
+2%
|
(9)
+25%
|
(9)
-2%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||
| Net Issuance of Common Stock |
19
|
0
|
10
|
10
|
40
|
41
|
31
|
31
|
0
|
20
|
20
|
20
|
20
|
0
|
8
|
8
|
(17)
|
(17)
|
(16)
|
(16)
|
9
|
28
|
20
|
20
|
20
|
|
| Net Issuance of Debt |
(7)
|
(3)
|
(1)
|
4
|
5
|
4
|
10
|
5
|
4
|
3
|
(6)
|
3
|
5
|
6
|
12
|
15
|
(16)
|
(16)
|
(18)
|
(30)
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Paid for Dividends |
0
|
0
|
(24)
|
(24)
|
(24)
|
(24)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
(0)
|
0
|
(2)
|
(2)
|
0
|
(3)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
11
N/A
|
15
+36%
|
(15)
N/A
|
(10)
+36%
|
19
N/A
|
19
+1%
|
39
+102%
|
34
-13%
|
5
-86%
|
23
+382%
|
14
-41%
|
20
+49%
|
23
+12%
|
4
-83%
|
17
+341%
|
10
-44%
|
(33)
N/A
|
(33)
N/A
|
(34)
-2%
|
(33)
+3%
|
9
N/A
|
28
+224%
|
19
-31%
|
19
N/A
|
19
+0%
|
|
| Change in Cash | ||||||||||||||||||||||||||
| Net Change in Cash |
(3)
N/A
|
1
N/A
|
21
+1 905%
|
27
+33%
|
51
+86%
|
44
-13%
|
13
-72%
|
4
-72%
|
(24)
N/A
|
(0)
+99%
|
(5)
-3 775%
|
(5)
-3%
|
(3)
+32%
|
(24)
-591%
|
(17)
+29%
|
(13)
+21%
|
(4)
+69%
|
1
N/A
|
(1)
N/A
|
3
N/A
|
(3)
N/A
|
11
N/A
|
4
-64%
|
(9)
N/A
|
(17)
-82%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||
| Free Cash Flow |
(13)
N/A
|
(14)
-2%
|
36
N/A
|
(11)
N/A
|
(16)
-53%
|
(23)
-41%
|
(75)
-224%
|
(32)
+57%
|
(30)
+6%
|
(25)
+18%
|
(20)
+19%
|
(26)
-29%
|
(26)
-3%
|
(28)
-7%
|
(34)
-22%
|
(23)
+34%
|
(13)
+41%
|
(9)
+35%
|
(9)
-6%
|
(7)
+24%
|
(11)
-52%
|
(17)
-57%
|
(15)
+11%
|
(28)
-89%
|
(36)
-26%
|
|