Naturhouse Health SA
F:2NH
Cash Flow Statement
Cash Flow Statement
Naturhouse Health SA
| Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||
| Net Income |
32
|
31
|
29
|
25
|
23
|
19
|
19
|
13
|
14
|
20
|
18
|
16
|
13
|
14
|
15
|
14
|
14
|
14
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
1
|
1
|
3
|
4
|
4
|
8
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Other Non-Cash Items |
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
(3)
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
|
| Cash Taxes Paid |
17
|
15
|
12
|
7
|
5
|
0
|
2
|
0
|
3
|
0
|
4
|
5
|
6
|
6
|
(3)
|
(2)
|
3
|
3
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
| Change in Working Capital |
(17)
|
(17)
|
(13)
|
(7)
|
(3)
|
(3)
|
(4)
|
(7)
|
(4)
|
(2)
|
(4)
|
(6)
|
(9)
|
(5)
|
3
|
(0)
|
(4)
|
(4)
|
|
| Cash from Operating Activities |
16
N/A
|
15
-6%
|
16
+6%
|
19
+19%
|
20
+5%
|
18
-10%
|
20
+9%
|
10
-48%
|
15
+43%
|
21
+45%
|
16
-23%
|
12
-23%
|
7
-43%
|
11
+61%
|
21
+83%
|
15
-27%
|
12
-25%
|
12
+1%
|
|
| Investing Cash Flow | |||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
|
| Other Items |
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
0
|
(2)
|
(4)
|
(7)
|
(4)
|
0
|
0
|
0
|
1
|
1
|
|
| Cash from Investing Activities |
(1)
N/A
|
(1)
-29%
|
(1)
+21%
|
(0)
+80%
|
0
N/A
|
1
+89%
|
1
-7%
|
1
-7%
|
0
-86%
|
(2)
N/A
|
(4)
-109%
|
(7)
-70%
|
(5)
+28%
|
(0)
+91%
|
(0)
+7%
|
(0)
+47%
|
1
N/A
|
0
-81%
|
|
| Financing Cash Flow | |||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(1)
|
0
|
0
|
|
| Net Issuance of Debt |
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
0
|
1
|
0
|
(2)
|
0
|
(4)
|
0
|
|
| Cash Paid for Dividends |
(17)
|
(23)
|
(23)
|
(19)
|
(20)
|
(17)
|
(15)
|
0
|
0
|
0
|
(4)
|
(16)
|
(18)
|
(9)
|
(6)
|
(9)
|
(12)
|
(12)
|
|
| Cash from Financing Activities |
(19)
N/A
|
(23)
-22%
|
(23)
0%
|
(19)
+15%
|
(21)
-6%
|
(19)
+9%
|
(18)
+2%
|
(14)
+22%
|
(3)
+77%
|
(3)
+15%
|
(6)
-118%
|
(17)
-173%
|
(17)
+1%
|
(9)
+45%
|
(8)
+17%
|
(11)
-38%
|
(16)
-51%
|
(15)
+7%
|
|
| Change in Cash | |||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
(0)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
|
| Net Change in Cash |
(4)
N/A
|
(9)
-135%
|
(8)
+12%
|
(1)
+86%
|
(0)
+93%
|
0
N/A
|
2
+961%
|
(3)
N/A
|
11
N/A
|
16
+43%
|
6
-65%
|
(12)
N/A
|
(15)
-28%
|
1
N/A
|
12
+814%
|
4
-65%
|
(4)
N/A
|
(3)
+15%
|
|
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow |
15
N/A
|
14
-8%
|
15
+7%
|
18
+26%
|
19
+5%
|
17
-11%
|
19
+9%
|
9
-50%
|
14
+53%
|
21
+45%
|
16
-23%
|
12
-26%
|
6
-49%
|
11
+77%
|
20
+87%
|
15
-28%
|
11
-23%
|
11
-3%
|
|