Catenon SA
F:8Y9
Cash Flow Statement
Cash Flow Statement
Catenon SA
| Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | 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 |
(1)
|
(2)
|
(2)
|
(1)
|
1
|
1
|
1
|
(0)
|
(3)
|
(3)
|
0
|
0
|
1
|
0
|
(0)
|
(1)
|
(2)
|
0
|
1
|
2
|
2
|
0
|
(1)
|
(0)
|
1
|
1
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
|
| Cash Taxes Paid |
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
|
|
| Cash Interest Paid |
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
1
|
1
|
0
|
(2)
|
(4)
|
(3)
|
(3)
|
(2)
|
2
|
1
|
(1)
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
(1)
|
(1)
|
(2)
|
(1)
|
0
|
1
|
0
|
(1)
|
(1)
|
|
| Cash from Operating Activities |
1
N/A
|
0
-88%
|
(0)
N/A
|
(1)
-242%
|
(1)
-7%
|
(0)
+88%
|
0
N/A
|
0
+35%
|
1
+236%
|
1
+3%
|
1
-6%
|
1
+35%
|
2
+34%
|
1
-34%
|
0
-58%
|
1
+92%
|
(0)
N/A
|
(0)
-536%
|
1
N/A
|
1
+29%
|
1
+0%
|
1
-10%
|
1
-15%
|
1
-38%
|
1
+12%
|
1
+88%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
1
|
0
|
0
|
(0)
|
(0)
|
0
|
1
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
|
| Cash from Investing Activities |
(1)
N/A
|
(1)
+27%
|
(0)
+29%
|
(1)
-129%
|
(1)
+7%
|
(1)
+6%
|
(1)
+17%
|
(0)
+62%
|
(0)
-55%
|
(0)
+63%
|
(0)
+12%
|
(0)
-19%
|
0
N/A
|
0
+819%
|
0
-100%
|
(0)
N/A
|
(0)
-8%
|
(0)
+10%
|
(0)
+50%
|
(0)
-22%
|
(1)
-269%
|
(1)
-15%
|
(1)
+33%
|
(0)
+21%
|
(0)
+28%
|
(0)
-48%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
3
|
3
|
2
|
2
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
|
| Net Issuance of Debt |
(0)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
1
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
|
| Other |
(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)
|
|
| Cash from Financing Activities |
(0)
N/A
|
0
N/A
|
3
+845%
|
2
-15%
|
2
-27%
|
1
-26%
|
(1)
N/A
|
(0)
+87%
|
(0)
-481%
|
(1)
-97%
|
(1)
-42%
|
(1)
+7%
|
(2)
-44%
|
(1)
+9%
|
(1)
+60%
|
(0)
+36%
|
0
N/A
|
1
+69%
|
(1)
N/A
|
(1)
-72%
|
(0)
+55%
|
(0)
+15%
|
(1)
-74%
|
(1)
+26%
|
(0)
+27%
|
(0)
+92%
|
|
| Change in Cash | |||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
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
|
|
| Net Change in Cash |
(1)
N/A
|
(0)
+56%
|
2
N/A
|
0
-96%
|
(1)
N/A
|
0
N/A
|
(1)
N/A
|
(0)
+89%
|
0
N/A
|
(0)
N/A
|
(0)
-1 233%
|
(0)
+90%
|
0
N/A
|
(0)
N/A
|
(0)
-187%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
+589%
|
0
-51%
|
0
+11%
|
(0)
N/A
|
(0)
-2 429%
|
(0)
-54%
|
0
N/A
|
1
+2 022%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||
| Free Cash Flow |
(0)
N/A
|
(1)
-123%
|
(1)
-57%
|
(2)
-125%
|
(2)
-7%
|
(0)
+78%
|
(1)
-3%
|
(1)
-45%
|
0
N/A
|
1
+42%
|
1
+13%
|
1
+43%
|
1
+28%
|
1
-44%
|
0
-97%
|
0
+2 270%
|
(0)
N/A
|
(0)
-64%
|
1
N/A
|
1
+32%
|
1
-3%
|
1
-20%
|
1
-43%
|
0
-64%
|
0
+131%
|
1
+155%
|
|