Upsales Technology AB
STO:UPSALE
Cash Flow Statement
Cash Flow Statement
Upsales Technology AB
| Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||
| Net Income |
16
|
16
|
24
|
28
|
32
|
34
|
33
|
38
|
47
|
23
|
20
|
22
|
24
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
7
|
5
|
5
|
5
|
3
|
0
|
(4)
|
(4)
|
(3)
|
(13)
|
2
|
2
|
1
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
22
|
10
|
5
|
1
|
7
|
(2)
|
(3)
|
(3)
|
(15)
|
13
|
6
|
7
|
9
|
|
| Cash from Operating Activities |
46
N/A
|
30
-34%
|
34
+13%
|
34
-1%
|
42
+25%
|
32
-23%
|
27
-18%
|
31
+15%
|
29
-6%
|
31
+7%
|
28
-8%
|
31
+9%
|
34
+11%
|
|
| Investing Cash Flow | ||||||||||||||
| Capital Expenditures |
(15)
|
(14)
|
(14)
|
(11)
|
(11)
|
(11)
|
(9)
|
(11)
|
(12)
|
(9)
|
(13)
|
(15)
|
(18)
|
|
| Other Items |
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(15)
N/A
|
(14)
+10%
|
(13)
+1%
|
(11)
+17%
|
(11)
-3%
|
(10)
+10%
|
(8)
+20%
|
(10)
-26%
|
(12)
-16%
|
(9)
+24%
|
(13)
-40%
|
(14)
-12%
|
(17)
-23%
|
|
| Financing Cash Flow | ||||||||||||||
| Net Issuance of Common Stock |
10
|
9
|
9
|
9
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(2)
|
(1)
|
(1)
|
(1)
|
|
| Cash Paid for Dividends |
0
|
(34)
|
(34)
|
(34)
|
(34)
|
(34)
|
(34)
|
(59)
|
(59)
|
(25)
|
(25)
|
(25)
|
(25)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
10
N/A
|
(25)
N/A
|
(24)
+0%
|
(24)
+0%
|
(34)
-38%
|
(34)
0%
|
(33)
+2%
|
(59)
-78%
|
(60)
0%
|
(27)
+55%
|
(26)
+2%
|
(26)
+1%
|
(26)
+1%
|
|
| Change in Cash | ||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
| Net Change in Cash |
40
N/A
|
(8)
N/A
|
(4)
+53%
|
(2)
+48%
|
(3)
-67%
|
(12)
-269%
|
(15)
-26%
|
(39)
-162%
|
(43)
-10%
|
(5)
+88%
|
(11)
-104%
|
(9)
+12%
|
(9)
+2%
|
|
| Free Cash Flow | ||||||||||||||
| Free Cash Flow |
30
N/A
|
17
-45%
|
21
+25%
|
23
+11%
|
31
+34%
|
22
-29%
|
18
-17%
|
20
+10%
|
16
-18%
|
21
+30%
|
16
-27%
|
16
+5%
|
17
+1%
|
|