Christian Berner Tech Trade AB
STO:CBTT B
Cash Flow Statement
Cash Flow Statement
Christian Berner Tech Trade 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||
| Net Income |
51
|
41
|
43
|
42
|
41
|
44
|
39
|
44
|
30
|
28
|
32
|
30
|
32
|
37
|
40
|
42
|
58
|
57
|
|
| Depreciation & Amortization |
20
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
29
|
0
|
0
|
0
|
29
|
0
|
0
|
0
|
34
|
0
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(0)
|
21
|
22
|
23
|
0
|
25
|
27
|
28
|
(11)
|
17
|
18
|
19
|
(0)
|
30
|
30
|
31
|
0
|
33
|
|
| Cash Taxes Paid |
7
|
6
|
11
|
11
|
17
|
13
|
9
|
9
|
4
|
12
|
13
|
7
|
4
|
1
|
(3)
|
0
|
5
|
6
|
|
| Cash Interest Paid |
3
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
7
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(1)
|
20
|
(2)
|
(6)
|
(2)
|
(31)
|
(38)
|
(33)
|
(25)
|
(18)
|
(58)
|
(48)
|
(36)
|
(31)
|
(12)
|
5
|
(11)
|
30
|
|
| Cash from Operating Activities |
70
N/A
|
82
+18%
|
63
-24%
|
59
-5%
|
63
+6%
|
38
-39%
|
28
-28%
|
39
+42%
|
22
-43%
|
27
+23%
|
(8)
N/A
|
0
N/A
|
25
+17 062%
|
37
+46%
|
59
+60%
|
78
+33%
|
82
+4%
|
120
+48%
|
|
| Investing Cash Flow | |||||||||||||||||||
| Capital Expenditures |
(8)
|
(6)
|
(3)
|
(3)
|
(5)
|
(5)
|
(10)
|
(21)
|
(7)
|
(8)
|
(6)
|
3
|
(13)
|
(16)
|
(17)
|
(14)
|
(8)
|
(5)
|
|
| Other Items |
(15)
|
(0)
|
0
|
(3)
|
(34)
|
0
|
(71)
|
(60)
|
(23)
|
(23)
|
14
|
5
|
1
|
3
|
3
|
4
|
2
|
1
|
|
| Cash from Investing Activities |
(23)
N/A
|
(6)
+75%
|
(3)
+53%
|
(5)
-89%
|
(40)
-661%
|
(40)
0%
|
(81)
-103%
|
(82)
-1%
|
(30)
+63%
|
(30)
-1%
|
9
N/A
|
8
-5%
|
(12)
N/A
|
(13)
-9%
|
(13)
0%
|
(9)
+29%
|
(6)
+39%
|
(4)
+29%
|
|
| Financing Cash Flow | |||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(39)
|
(3)
|
(4)
|
14
|
12
|
(20)
|
53
|
51
|
51
|
50
|
(24)
|
(24)
|
(24)
|
(24)
|
(24)
|
(25)
|
(50)
|
(70)
|
|
| Cash Paid for Dividends |
(14)
|
(14)
|
0
|
0
|
(11)
|
0
|
(25)
|
(25)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(6)
|
(11)
|
(11)
|
0
|
|
| Cash from Financing Activities |
(54)
N/A
|
(17)
+67%
|
(4)
+76%
|
14
N/A
|
1
-96%
|
(31)
N/A
|
28
N/A
|
26
-6%
|
37
+41%
|
36
-3%
|
(38)
N/A
|
(37)
+2%
|
(37)
+1%
|
(37)
-1%
|
(29)
+21%
|
(36)
-22%
|
(61)
-71%
|
(81)
-33%
|
|
| Change in Cash | |||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
(1)
|
0
|
1
|
1
|
1
|
1
|
1
|
(1)
|
0
|
(0)
|
(1)
|
(0)
|
|
| Net Change in Cash |
(7)
N/A
|
58
N/A
|
55
-5%
|
67
+21%
|
23
-66%
|
(32)
N/A
|
(26)
+19%
|
(16)
+39%
|
30
N/A
|
34
+11%
|
(36)
N/A
|
(28)
+24%
|
(23)
+17%
|
(15)
+35%
|
16
N/A
|
33
+103%
|
13
-59%
|
35
+158%
|
|
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow |
62
N/A
|
76
+24%
|
60
-21%
|
57
-6%
|
58
+2%
|
33
-43%
|
18
-45%
|
18
+1%
|
15
-17%
|
20
+31%
|
(13)
N/A
|
3
N/A
|
12
+274%
|
20
+75%
|
42
+108%
|
65
+54%
|
73
+14%
|
115
+57%
|
|