Scandinavian Enviro Systems AB
STO:SES
Cash Flow Statement
Cash Flow Statement
Scandinavian Enviro Systems AB
| Mar-2014 | Jun-2014 | Sep-2014 | 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 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(12)
|
(12)
|
(13)
|
(17)
|
(20)
|
(23)
|
(24)
|
(26)
|
(27)
|
(29)
|
(29)
|
(33)
|
(36)
|
(37)
|
(41)
|
(36)
|
(35)
|
(36)
|
(35)
|
(36)
|
(37)
|
(39)
|
(41)
|
(44)
|
(46)
|
(47)
|
(49)
|
(50)
|
(50)
|
(54)
|
(53)
|
(57)
|
(63)
|
(69)
|
(77)
|
(84)
|
(90)
|
(92)
|
(94)
|
(94)
|
(40)
|
13
|
53
|
50
|
(4)
|
(53)
|
(97)
|
(257)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(5)
|
(4)
|
(2)
|
1
|
2
|
2
|
3
|
0
|
0
|
1
|
1
|
3
|
9
|
11
|
14
|
0
|
12
|
12
|
11
|
13
|
10
|
10
|
11
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
15
|
16
|
16
|
17
|
16
|
17
|
17
|
17
|
173
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
4
|
4
|
4
|
3
|
2
|
2
|
1
|
2
|
2
|
2
|
|
| Change in Working Capital |
2
|
(17)
|
6
|
(15)
|
(9)
|
9
|
1
|
1
|
0
|
(1)
|
4
|
0
|
(0)
|
(0)
|
(4)
|
(3)
|
1
|
(0)
|
(1)
|
(2)
|
1
|
1
|
2
|
1
|
1
|
0
|
2
|
(1)
|
1
|
0
|
(4)
|
2
|
3
|
7
|
5
|
4
|
1
|
1
|
1
|
20
|
65
|
23
|
(6)
|
(12)
|
(44)
|
1
|
28
|
13
|
|
| Cash from Operating Activities |
(15)
N/A
|
(32)
-112%
|
(9)
+72%
|
(30)
-238%
|
(27)
+11%
|
(12)
+56%
|
(21)
-79%
|
(25)
-18%
|
(26)
-4%
|
(29)
-11%
|
(24)
+17%
|
(26)
-9%
|
(27)
-5%
|
(26)
+5%
|
(30)
-16%
|
(27)
+11%
|
(23)
+13%
|
(24)
-5%
|
(24)
+1%
|
(25)
-4%
|
(26)
-6%
|
(27)
-3%
|
(28)
-3%
|
(31)
-10%
|
(33)
-7%
|
(34)
-2%
|
(34)
-2%
|
(38)
-9%
|
(36)
+3%
|
(40)
-11%
|
(43)
-6%
|
(41)
+4%
|
(46)
-11%
|
(48)
-6%
|
(58)
-20%
|
(66)
-13%
|
(75)
-14%
|
(78)
-3%
|
(78)
-1%
|
(58)
+26%
|
41
N/A
|
53
+27%
|
64
+22%
|
54
-15%
|
(31)
N/A
|
(35)
-11%
|
(52)
-50%
|
(71)
-37%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(22)
|
(16)
|
(17)
|
(19)
|
(16)
|
(10)
|
(8)
|
(4)
|
(3)
|
(3)
|
(2)
|
(4)
|
(6)
|
(5)
|
(5)
|
(2)
|
0
|
0
|
(0)
|
(1)
|
(3)
|
(5)
|
(7)
|
(11)
|
(12)
|
(11)
|
(13)
|
(11)
|
(10)
|
(10)
|
(11)
|
(14)
|
(22)
|
(30)
|
(31)
|
(33)
|
(31)
|
(30)
|
(33)
|
(39)
|
(46)
|
(56)
|
(71)
|
(85)
|
(97)
|
(112)
|
(114)
|
(120)
|
|
| Other Items |
0
|
(12)
|
(12)
|
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
|
(69)
|
(96)
|
(96)
|
(108)
|
(48)
|
(27)
|
(27)
|
(15)
|
|
| Cash from Investing Activities |
(34)
N/A
|
(29)
+16%
|
(29)
-3%
|
(19)
+35%
|
(16)
+14%
|
(10)
+38%
|
(8)
+27%
|
(4)
+51%
|
(3)
+15%
|
(3)
+1%
|
(2)
+24%
|
(4)
-73%
|
(6)
-36%
|
(5)
+5%
|
(5)
+6%
|
(2)
+55%
|
0
N/A
|
0
-71%
|
(0)
N/A
|
(1)
-120%
|
(3)
-214%
|
(5)
-108%
|
(7)
-31%
|
(11)
-59%
|
(12)
-8%
|
(11)
+5%
|
(13)
-12%
|
(11)
+14%
|
(10)
+10%
|
(10)
0%
|
(11)
-8%
|
(14)
-37%
|
(22)
-55%
|
(30)
-34%
|
(31)
-3%
|
(33)
-6%
|
(31)
+7%
|
(29)
+4%
|
(33)
-13%
|
(39)
-18%
|
(115)
-195%
|
(152)
-32%
|
(167)
-10%
|
(193)
-16%
|
(145)
+25%
|
(139)
+4%
|
(141)
-1%
|
(135)
+5%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
78
|
100
|
80
|
69
|
26
|
34
|
45
|
45
|
45
|
0
|
(4)
|
52
|
45
|
45
|
49
|
0
|
0
|
6
|
13
|
53
|
83
|
78
|
116
|
94
|
46
|
79
|
33
|
33
|
33
|
27
|
27
|
152
|
152
|
125
|
125
|
0
|
0
|
300
|
300
|
300
|
300
|
0
|
0
|
0
|
0
|
240
|
240
|
240
|
|
| Net Issuance of Debt |
6
|
1
|
(15)
|
(8)
|
(8)
|
(5)
|
(7)
|
(6)
|
(7)
|
(6)
|
(2)
|
(5)
|
(6)
|
(7)
|
(9)
|
(2)
|
(1)
|
8
|
8
|
3
|
(9)
|
(16)
|
(16)
|
(15)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
4
|
5
|
5
|
62
|
56
|
16
|
(1)
|
(57)
|
(57)
|
(17)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(15)
|
(0)
|
(0)
|
0
|
(3)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(9)
|
(9)
|
(9)
|
(9)
|
0
|
0
|
(1)
|
(17)
|
(17)
|
(17)
|
(17)
|
0
|
0
|
0
|
(18)
|
(35)
|
(35)
|
|
| Cash from Financing Activities |
84
N/A
|
101
+21%
|
65
-35%
|
62
-6%
|
18
-71%
|
29
+61%
|
38
+32%
|
38
+1%
|
38
-1%
|
(6)
N/A
|
(6)
-5%
|
40
N/A
|
39
-2%
|
38
-4%
|
39
+4%
|
(2)
N/A
|
(1)
+44%
|
13
N/A
|
21
+57%
|
41
+96%
|
74
+81%
|
61
-18%
|
100
+63%
|
76
-24%
|
43
-43%
|
76
+75%
|
29
-61%
|
29
+0%
|
29
0%
|
23
-21%
|
23
0%
|
139
+501%
|
139
+0%
|
120
-14%
|
121
+1%
|
5
-96%
|
62
+1 089%
|
355
+469%
|
298
-16%
|
282
-6%
|
225
-20%
|
(74)
N/A
|
(17)
+76%
|
(1)
+95%
|
(1)
N/A
|
221
N/A
|
204
-8%
|
204
+0%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
35
N/A
|
40
+16%
|
27
-33%
|
12
-54%
|
(26)
N/A
|
7
N/A
|
10
+39%
|
10
+3%
|
9
-11%
|
(38)
N/A
|
(32)
+14%
|
10
N/A
|
6
-37%
|
7
+4%
|
4
-33%
|
(31)
N/A
|
(24)
+22%
|
(11)
+55%
|
(3)
+69%
|
15
N/A
|
45
+194%
|
29
-37%
|
65
+126%
|
34
-48%
|
(2)
N/A
|
31
N/A
|
(18)
N/A
|
(19)
-8%
|
(17)
+12%
|
(27)
-61%
|
(30)
-12%
|
84
N/A
|
71
-15%
|
42
-41%
|
32
-24%
|
(93)
N/A
|
(43)
+54%
|
248
N/A
|
187
-25%
|
185
-1%
|
151
-18%
|
(173)
N/A
|
(120)
+30%
|
(140)
-16%
|
(178)
-27%
|
47
N/A
|
11
-77%
|
(2)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(37)
N/A
|
(49)
-31%
|
(26)
+46%
|
(50)
-88%
|
(43)
+12%
|
(22)
+49%
|
(29)
-30%
|
(29)
+0%
|
(29)
-2%
|
(32)
-10%
|
(26)
+18%
|
(30)
-15%
|
(33)
-9%
|
(31)
+5%
|
(35)
-12%
|
(29)
+17%
|
(23)
+20%
|
(24)
-5%
|
(24)
0%
|
(26)
-5%
|
(29)
-13%
|
(32)
-12%
|
(35)
-8%
|
(42)
-20%
|
(45)
-7%
|
(45)
0%
|
(47)
-4%
|
(48)
-3%
|
(46)
+5%
|
(50)
-9%
|
(54)
-6%
|
(56)
-4%
|
(68)
-22%
|
(78)
-15%
|
(89)
-13%
|
(99)
-11%
|
(106)
-7%
|
(107)
-1%
|
(111)
-4%
|
(97)
+13%
|
(5)
+95%
|
(3)
+30%
|
(7)
-111%
|
(30)
-319%
|
(129)
-324%
|
(146)
-14%
|
(166)
-13%
|
(191)
-15%
|
|