Scanfil Oyj
OMXH:SCANFL
Cash Flow Statement
Cash Flow Statement
Scanfil Oyj
| Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
6
|
6
|
6
|
5
|
4
|
5
|
6
|
6
|
5
|
7
|
8
|
9
|
11
|
12
|
12
|
13
|
11
|
10
|
8
|
4
|
(4)
|
(0)
|
0
|
7
|
18
|
17
|
26
|
28
|
31
|
33
|
29
|
26
|
23
|
25
|
28
|
31
|
34
|
44
|
37
|
37
|
37
|
24
|
30
|
30
|
29
|
33
|
35
|
39
|
46
|
48
|
48
|
46
|
43
|
40
|
39
|
37
|
37
|
37
|
|
| Depreciation & Amortization |
0
|
0
|
4
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
5
|
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
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
2
|
1
|
0
|
0
|
(0)
|
0
|
1
|
1
|
1
|
|
| Other Non-Cash Items |
4
|
7
|
3
|
24
|
24
|
23
|
3
|
7
|
8
|
8
|
4
|
8
|
7
|
7
|
3
|
7
|
8
|
14
|
7
|
8
|
19
|
14
|
19
|
4
|
(7)
|
(3)
|
2
|
15
|
17
|
15
|
9
|
18
|
23
|
24
|
8
|
25
|
22
|
11
|
(1)
|
9
|
9
|
19
|
7
|
21
|
23
|
21
|
7
|
(14)
|
(13)
|
(7)
|
17
|
33
|
33
|
31
|
15
|
72
|
72
|
73
|
|
| Cash Taxes Paid |
2
|
3
|
3
|
2
|
1
|
0
|
1
|
1
|
2
|
2
|
3
|
3
|
3
|
4
|
3
|
4
|
3
|
4
|
4
|
6
|
6
|
5
|
5
|
4
|
5
|
6
|
8
|
9
|
9
|
8
|
7
|
6
|
7
|
8
|
8
|
7
|
7
|
9
|
7
|
8
|
9
|
7
|
11
|
11
|
10
|
8
|
4
|
4
|
6
|
7
|
9
|
14
|
14
|
16
|
17
|
14
|
17
|
14
|
|
| Cash Interest Paid |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
2
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
4
|
4
|
3
|
3
|
3
|
2
|
2
|
3
|
3
|
|
| Change in Working Capital |
(2)
|
(1)
|
14
|
(4)
|
(3)
|
(10)
|
(2)
|
(7)
|
(6)
|
(5)
|
(3)
|
(1)
|
(5)
|
(4)
|
(9)
|
(6)
|
(1)
|
(11)
|
(13)
|
(11)
|
(16)
|
(5)
|
(13)
|
19
|
15
|
7
|
(15)
|
(19)
|
(13)
|
(8)
|
(18)
|
(12)
|
(17)
|
(21)
|
(18)
|
(14)
|
(11)
|
(7)
|
(17)
|
(9)
|
(21)
|
(46)
|
(65)
|
(85)
|
(83)
|
(59)
|
(49)
|
(2)
|
13
|
8
|
(15)
|
1
|
16
|
32
|
18
|
(16)
|
(29)
|
(45)
|
|
| Cash from Operating Activities |
8
N/A
|
13
+65%
|
27
+115%
|
25
-9%
|
25
+1%
|
19
-24%
|
11
-41%
|
6
-48%
|
7
+27%
|
9
+19%
|
13
+49%
|
16
+20%
|
13
-20%
|
15
+17%
|
11
-26%
|
14
+26%
|
18
+28%
|
12
-32%
|
13
+7%
|
1
-92%
|
(0)
N/A
|
9
N/A
|
16
+88%
|
30
+84%
|
26
-14%
|
21
-21%
|
21
+3%
|
13
-39%
|
25
+92%
|
30
+20%
|
29
-3%
|
32
+9%
|
28
-12%
|
28
N/A
|
36
+28%
|
42
+18%
|
45
+7%
|
47
+4%
|
35
-25%
|
37
+5%
|
25
-31%
|
(3)
N/A
|
(13)
-347%
|
(34)
-169%
|
(31)
+7%
|
(4)
+87%
|
10
N/A
|
23
+125%
|
46
+102%
|
48
+4%
|
69
+44%
|
80
+15%
|
92
+15%
|
104
+13%
|
92
-11%
|
93
+1%
|
79
-15%
|
65
-18%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(3)
|
(4)
|
(3)
|
(7)
|
(6)
|
(7)
|
(9)
|
(5)
|
(5)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(4)
|
(4)
|
(5)
|
(6)
|
(5)
|
(6)
|
(6)
|
(5)
|
(14)
|
(16)
|
(19)
|
(21)
|
(14)
|
(14)
|
(11)
|
(10)
|
(10)
|
(8)
|
(10)
|
(11)
|
(10)
|
(13)
|
(12)
|
(9)
|
(9)
|
(7)
|
(11)
|
(13)
|
(15)
|
(19)
|
(18)
|
(19)
|
(21)
|
(25)
|
(22)
|
(22)
|
(21)
|
(14)
|
(16)
|
(16)
|
(12)
|
(14)
|
(14)
|
|
| Other Items |
(16)
|
(26)
|
(0)
|
0
|
0
|
0
|
(10)
|
(10)
|
(10)
|
(10)
|
10
|
4
|
4
|
4
|
(6)
|
0
|
0
|
(45)
|
(45)
|
(44)
|
(43)
|
2
|
2
|
5
|
10
|
10
|
10
|
6
|
1
|
1
|
0
|
0
|
(7)
|
(7)
|
(7)
|
(7)
|
1
|
13
|
13
|
13
|
13
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
(22)
|
(22)
|
(22)
|
(22)
|
|
| Cash from Investing Activities |
(17)
N/A
|
(29)
-65%
|
(4)
+87%
|
(3)
+6%
|
(7)
-113%
|
(6)
+13%
|
(17)
-170%
|
(18)
-8%
|
(14)
+22%
|
(15)
-5%
|
6
N/A
|
2
-74%
|
1
-19%
|
2
+48%
|
(8)
N/A
|
(4)
+56%
|
(4)
-6%
|
(50)
-1 234%
|
(51)
-3%
|
(50)
+2%
|
(49)
+1%
|
(4)
+92%
|
(4)
+12%
|
(9)
-147%
|
(6)
+32%
|
(9)
-52%
|
(11)
-18%
|
(8)
+28%
|
(13)
-76%
|
(11)
+22%
|
(10)
+8%
|
(10)
N/A
|
(15)
-58%
|
(17)
-8%
|
(18)
-6%
|
(16)
+7%
|
(12)
+25%
|
2
N/A
|
4
+162%
|
4
N/A
|
6
+54%
|
(10)
N/A
|
(13)
-23%
|
(15)
-19%
|
(18)
-22%
|
(18)
+1%
|
(19)
-3%
|
(20)
-10%
|
(25)
-21%
|
(21)
+13%
|
(22)
-2%
|
(21)
+5%
|
(14)
+32%
|
(16)
-11%
|
(38)
-139%
|
(35)
+8%
|
(37)
-5%
|
(36)
+1%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
17
|
17
|
17
|
17
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(3)
|
(3)
|
(7)
|
0
|
0
|
0
|
(9)
|
0
|
(4)
|
(4)
|
(9)
|
0
|
(9)
|
(9)
|
(10)
|
(10)
|
(9)
|
45
|
44
|
40
|
40
|
(11)
|
(26)
|
(13)
|
(15)
|
(13)
|
(4)
|
(10)
|
(3)
|
(14)
|
(14)
|
(15)
|
1
|
(4)
|
(8)
|
(14)
|
(29)
|
(36)
|
(24)
|
(24)
|
(24)
|
10
|
34
|
38
|
62
|
46
|
16
|
11
|
(11)
|
(17)
|
(34)
|
(33)
|
(37)
|
(38)
|
(13)
|
(8)
|
(14)
|
(9)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
0
|
(3)
|
(3)
|
(3)
|
0
|
(4)
|
(4)
|
(4)
|
0
|
(5)
|
(5)
|
(5)
|
0
|
(6)
|
(6)
|
(6)
|
0
|
(7)
|
(0)
|
(7)
|
0
|
(1)
|
(8)
|
(8)
|
0
|
(10)
|
(10)
|
(10)
|
0
|
(11)
|
(11)
|
(11)
|
0
|
(12)
|
(12)
|
(12)
|
0
|
(14)
|
(14)
|
(14)
|
0
|
(15)
|
(15)
|
(15)
|
0
|
(16)
|
(16)
|
|
| Other |
0
|
0
|
0
|
0
|
(4)
|
(4)
|
0
|
0
|
(5)
|
(5)
|
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
|
1
|
0
|
1
|
1
|
1
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
0
|
1
|
(2)
|
1
|
0
|
0
|
3
|
(0)
|
1
|
1
|
1
|
|
| Cash from Financing Activities |
18
N/A
|
4
-76%
|
(7)
N/A
|
0
N/A
|
(9)
N/A
|
(9)
N/A
|
(9)
-1%
|
0
N/A
|
(11)
N/A
|
(11)
-3%
|
(11)
+1%
|
(11)
N/A
|
(11)
-2%
|
(12)
-4%
|
(13)
-9%
|
(13)
+2%
|
(13)
+1%
|
41
N/A
|
40
-1%
|
53
+31%
|
52
-3%
|
1
-99%
|
(14)
N/A
|
(18)
-25%
|
(21)
-16%
|
(18)
+13%
|
(9)
+50%
|
(16)
-72%
|
(9)
+40%
|
(21)
-123%
|
(21)
+2%
|
(21)
-2%
|
(7)
+66%
|
(13)
-74%
|
(17)
-35%
|
(24)
-37%
|
(40)
-71%
|
(47)
-16%
|
(33)
+29%
|
(33)
+2%
|
(34)
-3%
|
0
N/A
|
24
+5 263%
|
28
+14%
|
49
+78%
|
34
-31%
|
4
-88%
|
(1)
N/A
|
(23)
-1 583%
|
(32)
-38%
|
(46)
-46%
|
(45)
+3%
|
(52)
-16%
|
(50)
+4%
|
(28)
+45%
|
(23)
+18%
|
(29)
-29%
|
(23)
+20%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(1)
|
1
|
2
|
2
|
3
|
1
|
(0)
|
1
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
1
|
1
|
3
|
2
|
1
|
1
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
|
| Net Change in Cash |
8
N/A
|
(11)
N/A
|
18
N/A
|
19
+4%
|
12
-35%
|
5
-59%
|
(15)
N/A
|
(21)
-39%
|
(18)
+11%
|
(18)
+3%
|
8
N/A
|
5
-33%
|
2
-66%
|
6
+219%
|
(9)
N/A
|
1
N/A
|
4
+337%
|
4
+13%
|
3
-28%
|
2
-20%
|
1
-66%
|
4
+405%
|
(2)
N/A
|
4
N/A
|
(1)
N/A
|
(7)
-438%
|
0
N/A
|
(11)
N/A
|
2
N/A
|
(2)
N/A
|
(1)
+24%
|
1
N/A
|
5
+296%
|
(1)
N/A
|
1
N/A
|
2
+33%
|
(8)
N/A
|
1
N/A
|
5
+358%
|
8
+46%
|
(2)
N/A
|
(12)
-489%
|
(1)
+96%
|
(21)
-4 020%
|
0
N/A
|
12
+4 000%
|
(5)
N/A
|
1
N/A
|
(2)
N/A
|
(6)
-172%
|
0
N/A
|
14
+2 980%
|
25
+86%
|
38
+50%
|
27
-28%
|
36
+32%
|
13
-65%
|
4
-66%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
6
N/A
|
10
+58%
|
24
+135%
|
21
-10%
|
18
-16%
|
13
-30%
|
4
-68%
|
(3)
N/A
|
3
N/A
|
4
+25%
|
9
+155%
|
13
+46%
|
10
-27%
|
13
+30%
|
9
-31%
|
10
+18%
|
14
+36%
|
8
-45%
|
7
-11%
|
(4)
N/A
|
(6)
-41%
|
3
N/A
|
11
+296%
|
16
+42%
|
10
-35%
|
2
-84%
|
1
-66%
|
(1)
N/A
|
11
N/A
|
19
+73%
|
19
+1%
|
22
+15%
|
20
-8%
|
18
-8%
|
25
+37%
|
32
+28%
|
32
N/A
|
35
+8%
|
26
-26%
|
28
+8%
|
19
-33%
|
(13)
N/A
|
(25)
-89%
|
(49)
-93%
|
(50)
-2%
|
(23)
+55%
|
(9)
+61%
|
2
N/A
|
21
+1 008%
|
26
+24%
|
47
+78%
|
58
+25%
|
77
+33%
|
88
+13%
|
76
-13%
|
81
+6%
|
65
-20%
|
51
-21%
|
|