iLOQ-vuosikertomus 2019

iLOQ Oy

Cash flow statement FAS

EUR thousand 2019 2018
CASH FLOW FROM OPERATING ACTIVITIES
Profit (loss) before taxes 7,055 8,008
Adjustments:
Planned depreciation 2,045 1,166
Impairment of non-current assets 0 0
Unrealized exchange rate gains and losses -134 33
Finance income and expenses 246 76
Cash flow before change in working capital 9,212 9,283
Change in working capital:
Increase (-)/decrease (+) in short-term interest-free trade receivables -2,394 -1,492
Increase (-)/decrease (+) in inventories -1,559 -2,031
Increase (+)/decrease (-) in short-term interest-free liabilities 3,078 697
Cash flow from operating activities before financial items and taxes 8,337 6,457
Interest paid and payments on other financial expenses -402 -270
Interest received from operating activities 121 166
Direct taxes paid -834 -2,906
Cash flow before extraordinary items 7,222 3,447
Cash flow from operating activities (A) 7,222 3,447
CASH FLOW FROM INVESTMENT ACTIVITIES
Investments in tangible and intangible assets -4,714 -3,279
Loans granted 0 -135
Repayments of loan receivables 59 100
Incorporation of a subsidiary -1 -13
Repayment of an equity investment 78 107
Cash flow from investment activities (B) -4,578 -3,220
CASH FLOW FROM FINANCING ACTIVITIES
Share issue against payment 150 688
Acquisition of own shares -583
Payments of short-term liabilities 0 0
Loans granted 0 -688
Repayments of long-term loans 2,980 0
Paid dividends and other profit distribution -2,472 -1,786
Repayments of capital 0 -8,254
Cash flow from financing activities (C) 75 -10,040
CHANGE IN CASH AND CASH EQUIVALENTS (A+B+C) 2,720 -9,813
Cash and cash equivalents at the beginning of the financial period 508 10,321
Cash and cash equivalents at the end of the financial period 3,228 508