Skane mollan AB
STO:SKMO
Cash Flow Statement
Cash Flow Statement
Skane mollan AB
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
20
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
26
|
0
|
0
|
0
|
27
|
0
|
0
|
0
|
26
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
0
|
|
Depreciation & Amortization |
10
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
0
|
|
Other Non-Cash Items |
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
|
Cash Taxes Paid |
3
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
|
Change in Working Capital |
14
|
36
|
49
|
52
|
2
|
16
|
19
|
25
|
(5)
|
20
|
13
|
17
|
2
|
22
|
26
|
11
|
(16)
|
4
|
11
|
22
|
(2)
|
43
|
38
|
40
|
(7)
|
38
|
26
|
30
|
0
|
(1)
|
(1)
|
(9)
|
(39)
|
7
|
10
|
4
|
17
|
28
|
35
|
41
|
20
|
|
Cash from Operating Activities |
41
N/A
|
36
-14%
|
49
+38%
|
52
+4%
|
19
-62%
|
16
-17%
|
19
+20%
|
25
+28%
|
16
-34%
|
20
+24%
|
13
-36%
|
17
+30%
|
26
+53%
|
22
-15%
|
26
+19%
|
11
-59%
|
5
-53%
|
4
-15%
|
11
+151%
|
22
+104%
|
23
+3%
|
43
+90%
|
38
-12%
|
40
+7%
|
23
-44%
|
38
+67%
|
26
-31%
|
30
+16%
|
33
+10%
|
(1)
N/A
|
(1)
-64%
|
(9)
-729%
|
(7)
+20%
|
7
N/A
|
10
+48%
|
4
-66%
|
41
+1 067%
|
28
-31%
|
35
+23%
|
41
+16%
|
20
-51%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(3)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
0
|
|
Other Items |
0
|
(5)
|
(6)
|
(6)
|
0
|
(9)
|
(13)
|
(13)
|
(0)
|
(9)
|
(6)
|
(5)
|
0
|
(4)
|
(4)
|
(5)
|
(0)
|
(8)
|
(8)
|
(8)
|
1
|
(8)
|
(5)
|
(8)
|
0
|
(9)
|
(10)
|
(9)
|
16
|
4
|
5
|
5
|
(0)
|
(5)
|
(5)
|
(5)
|
(1)
|
(8)
|
(7)
|
(6)
|
(6)
|
|
Cash from Investing Activities |
(3)
N/A
|
(5)
-56%
|
(6)
-12%
|
(6)
-14%
|
(8)
-31%
|
(9)
-7%
|
(13)
-43%
|
(13)
-4%
|
(11)
+17%
|
(9)
+18%
|
(6)
+33%
|
(5)
+26%
|
(4)
+12%
|
(4)
+5%
|
(4)
-13%
|
(5)
-7%
|
(5)
+2%
|
(8)
-72%
|
(8)
-6%
|
(8)
N/A
|
(8)
+9%
|
(8)
-1%
|
(5)
+38%
|
(8)
-59%
|
(7)
+4%
|
(9)
-22%
|
(10)
-11%
|
(9)
+12%
|
2
N/A
|
4
+77%
|
5
+26%
|
5
-4%
|
(6)
N/A
|
(5)
+20%
|
(5)
N/A
|
(5)
-2%
|
(8)
-72%
|
(8)
+8%
|
(7)
+7%
|
(6)
+23%
|
(6)
-5%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Cash Paid for Dividends |
(15)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(15)
|
0
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
0
|
|
Other |
0
|
(15)
|
(29)
|
(29)
|
(29)
|
(29)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
0
|
(12)
|
(13)
|
(13)
|
0
|
(13)
|
(15)
|
(15)
|
0
|
(15)
|
(15)
|
(15)
|
0
|
0
|
0
|
0
|
(15)
|
|
Cash from Financing Activities |
(15)
N/A
|
(15)
N/A
|
(29)
-86%
|
(29)
N/A
|
(29)
N/A
|
(29)
N/A
|
(12)
+58%
|
(12)
N/A
|
(12)
N/A
|
(12)
N/A
|
(12)
N/A
|
(12)
N/A
|
(12)
N/A
|
(12)
N/A
|
(12)
N/A
|
(12)
N/A
|
(12)
N/A
|
(12)
N/A
|
(12)
N/A
|
(12)
N/A
|
(12)
N/A
|
(12)
N/A
|
(12)
N/A
|
(12)
N/A
|
(12)
N/A
|
(12)
N/A
|
(13)
-9%
|
(13)
N/A
|
(13)
N/A
|
(13)
N/A
|
(15)
-17%
|
(15)
N/A
|
(15)
N/A
|
(15)
N/A
|
(15)
N/A
|
(15)
N/A
|
(15)
N/A
|
(15)
N/A
|
(15)
N/A
|
(15)
N/A
|
(15)
N/A
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Net Change in Cash |
23
N/A
|
15
-32%
|
15
-1%
|
17
+9%
|
(18)
N/A
|
(21)
-22%
|
(6)
+74%
|
(1)
+89%
|
(7)
-1 034%
|
(1)
+85%
|
(5)
-412%
|
0
N/A
|
10
+3 378%
|
6
-37%
|
10
+59%
|
(6)
N/A
|
(12)
-94%
|
(16)
-35%
|
(10)
+38%
|
2
N/A
|
3
+84%
|
23
+686%
|
21
-10%
|
20
-1%
|
3
-85%
|
17
+430%
|
3
-82%
|
8
+186%
|
22
+165%
|
(10)
N/A
|
(12)
-16%
|
(19)
-67%
|
(28)
-46%
|
(13)
+53%
|
(10)
+25%
|
(17)
-69%
|
17
N/A
|
5
-69%
|
12
+131%
|
20
+59%
|
(1)
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
38
N/A
|
36
-6%
|
49
+38%
|
52
+4%
|
11
-79%
|
16
+51%
|
19
+20%
|
25
+28%
|
5
-79%
|
20
+286%
|
13
-36%
|
17
+30%
|
22
+28%
|
22
+2%
|
26
+19%
|
11
-59%
|
1
-95%
|
4
+698%
|
11
+151%
|
22
+104%
|
14
-34%
|
43
+197%
|
38
-12%
|
40
+7%
|
15
-63%
|
38
+154%
|
26
-31%
|
30
+16%
|
19
-36%
|
(1)
N/A
|
(1)
-64%
|
(9)
-729%
|
(12)
-45%
|
7
N/A
|
10
+48%
|
4
-66%
|
34
+859%
|
28
-16%
|
35
+23%
|
41
+16%
|
20
-51%
|