InterCard Informationssysteme AG
F:II8
Cash Flow Statement
Cash Flow Statement
InterCard Informationssysteme AG
| Dec-2009 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Sep-2011 | Mar-2012 | Sep-2012 | Mar-2013 | Sep-2013 | Mar-2014 | Sep-2014 | Mar-2015 | Sep-2015 | Mar-2016 | Sep-2016 | Mar-2017 | Sep-2017 | Mar-2018 | Sep-2018 | Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||
| Net Income |
2 258
|
(1 002)
|
(46)
|
105
|
934
|
1 246
|
3 831
|
7 375
|
10 031
|
8 353
|
3 703
|
2 788
|
2 755
|
1 288
|
(1 612)
|
(2 625)
|
1 266
|
4 331
|
2 255
|
1 996
|
3 054
|
2 611
|
2 563
|
2 178
|
1 931
|
3 211
|
4 283
|
3 792
|
3 294
|
4 295
|
5 723
|
5 271
|
5 412
|
5 684
|
|
| Depreciation & Amortization |
(39)
|
6
|
154
|
90
|
654
|
797
|
959
|
1 160
|
1 421
|
1 604
|
2 450
|
2 854
|
2 677
|
3 064
|
3 666
|
3 645
|
3 256
|
3 368
|
3 487
|
3 536
|
3 468
|
3 385
|
3 312
|
3 301
|
3 319
|
3 298
|
3 253
|
3 190
|
3 129
|
3 140
|
3 196
|
3 247
|
3 338
|
3 447
|
|
| Other Non-Cash Items |
(2 914)
|
1 044
|
932
|
1 583
|
1 207
|
1 213
|
222
|
1
|
(1 308)
|
(2 540)
|
(36)
|
69
|
(210)
|
853
|
2 207
|
1 784
|
(569)
|
(1 062)
|
578
|
716
|
19
|
(76)
|
(169)
|
(122)
|
448
|
457
|
(40)
|
(500)
|
(472)
|
21
|
171
|
(374)
|
(346)
|
(269)
|
|
| Cash Taxes Paid |
200
|
97
|
113
|
106
|
193
|
379
|
606
|
2 193
|
3 148
|
3 682
|
4 225
|
1 500
|
557
|
1 255
|
989
|
775
|
586
|
712
|
750
|
779
|
850
|
553
|
434
|
791
|
844
|
860
|
870
|
889
|
935
|
912
|
934
|
1 292
|
1 513
|
1 230
|
|
| Cash Interest Paid |
(14)
|
1
|
22
|
11
|
67
|
83
|
114
|
139
|
143
|
142
|
162
|
190
|
221
|
259
|
290
|
266
|
236
|
233
|
210
|
197
|
196
|
178
|
165
|
150
|
139
|
133
|
118
|
107
|
99
|
98
|
92
|
82
|
79
|
97
|
|
| Change in Working Capital |
(362)
|
(2 020)
|
(2 961)
|
(3 347)
|
(3 274)
|
(3 801)
|
(4 134)
|
(6 903)
|
(7 461)
|
(3 758)
|
(4 431)
|
(5 632)
|
656
|
3 781
|
(1 281)
|
(1 261)
|
1 583
|
1 586
|
(722)
|
(493)
|
(85)
|
(837)
|
(2 927)
|
(2 231)
|
146
|
(1 315)
|
(2 389)
|
(2 465)
|
(2 051)
|
(1 016)
|
1 062
|
(1 067)
|
(5 487)
|
(1 313)
|
|
| Cash from Operating Activities |
(1 057)
N/A
|
(1 972)
-87%
|
(1 921)
+3%
|
(1 569)
+18%
|
(479)
+69%
|
(545)
-14%
|
878
N/A
|
1 633
+86%
|
2 683
+64%
|
3 659
+36%
|
1 686
-54%
|
79
-95%
|
5 878
+7 341%
|
8 986
+53%
|
2 980
-67%
|
1 543
-48%
|
5 536
+259%
|
8 223
+49%
|
5 598
-32%
|
5 755
+3%
|
6 456
+12%
|
5 083
-21%
|
2 779
-45%
|
3 126
+12%
|
5 844
+87%
|
5 651
-3%
|
5 107
-10%
|
4 017
-21%
|
3 900
-3%
|
6 440
+65%
|
10 152
+58%
|
7 077
-30%
|
2 917
-59%
|
7 549
+159%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||
| Capital Expenditures |
61
|
(170)
|
(601)
|
(665)
|
(1 622)
|
(1 808)
|
(3 310)
|
(4 682)
|
(5 840)
|
(6 598)
|
(7 464)
|
(6 655)
|
(4 363)
|
(4 725)
|
(3 337)
|
(2 108)
|
(2 822)
|
(2 825)
|
(2 683)
|
(2 528)
|
(2 678)
|
(2 637)
|
(2 311)
|
(2 481)
|
(2 373)
|
(2 654)
|
(3 285)
|
(3 143)
|
(3 075)
|
(3 203)
|
(3 066)
|
(3 759)
|
(4 468)
|
(4 298)
|
|
| Other Items |
177
|
19
|
115
|
(68)
|
(82)
|
(1 046)
|
(825)
|
1
|
194
|
174
|
70
|
82
|
(6 679)
|
(6 661)
|
(297)
|
(797)
|
(470)
|
891
|
992
|
174
|
262
|
328
|
61
|
(161)
|
(111)
|
182
|
223
|
290
|
286
|
114
|
162
|
158
|
146
|
(152)
|
|
| Cash from Investing Activities |
238
N/A
|
(151)
N/A
|
(486)
-222%
|
(733)
-51%
|
(1 704)
-132%
|
(2 854)
-67%
|
(4 135)
-45%
|
(4 681)
-13%
|
(5 646)
-21%
|
(6 424)
-14%
|
(7 394)
-15%
|
(6 573)
+11%
|
(11 042)
-68%
|
(11 386)
-3%
|
(3 634)
+68%
|
(2 905)
+20%
|
(3 292)
-13%
|
(1 934)
+41%
|
(1 691)
+13%
|
(2 354)
-39%
|
(2 416)
-3%
|
(2 309)
+4%
|
(2 250)
+3%
|
(2 642)
-17%
|
(2 484)
+6%
|
(2 472)
+0%
|
(3 062)
-24%
|
(2 853)
+7%
|
(2 789)
+2%
|
(3 089)
-11%
|
(2 904)
+6%
|
(3 601)
-24%
|
(4 322)
-20%
|
(4 450)
-3%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(77)
|
3
|
3
|
127
|
0
|
0
|
0
|
4 214
|
4 212
|
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 Issuance of Debt |
1 409
|
1 117
|
3 072
|
1 345
|
1 971
|
4 010
|
4 595
|
(992)
|
1 256
|
6 044
|
5 286
|
7 460
|
7 062
|
4 141
|
2 337
|
(959)
|
(2 159)
|
(3 701)
|
(2 630)
|
(1 358)
|
(2 343)
|
(4 003)
|
(1 660)
|
1 112
|
(2 037)
|
(3 150)
|
(1 917)
|
(2 020)
|
116
|
826
|
(3 594)
|
(2 931)
|
626
|
(967)
|
|
| Cash Paid for Dividends |
165
|
(25)
|
(51)
|
(77)
|
(189)
|
(189)
|
(283)
|
(378)
|
(514)
|
(662)
|
(736)
|
(736)
|
(738)
|
(739)
|
(737)
|
(589)
|
(444)
|
(445)
|
(444)
|
(444)
|
(444)
|
(444)
|
(443)
|
(443)
|
(332)
|
(220)
|
(221)
|
(332)
|
(443)
|
(443)
|
(479)
|
(590)
|
(627)
|
(737)
|
|
| Other |
0
|
0
|
0
|
11
|
11
|
0
|
139
|
814
|
1 088
|
412
|
(2)
|
(4)
|
(3)
|
12
|
12
|
(3)
|
43
|
117
|
262
|
600
|
472
|
143
|
101
|
37
|
37
|
39
|
7
|
(95)
|
(134)
|
(65)
|
(21)
|
(2)
|
(5)
|
(21)
|
|
| Cash from Financing Activities |
1 497
N/A
|
1 095
-27%
|
3 024
+176%
|
1 406
-54%
|
1 793
+28%
|
3 832
+114%
|
4 451
+16%
|
3 658
-18%
|
6 042
+65%
|
5 792
-4%
|
4 548
-21%
|
6 720
+48%
|
6 321
-6%
|
3 414
-46%
|
1 612
-53%
|
(1 551)
N/A
|
(2 560)
-65%
|
(4 029)
-57%
|
(2 812)
+30%
|
(1 202)
+57%
|
(2 315)
-93%
|
(4 304)
-86%
|
(2 002)
+53%
|
706
N/A
|
(2 332)
N/A
|
(3 331)
-43%
|
(2 131)
+36%
|
(2 447)
-15%
|
(461)
+81%
|
318
N/A
|
(4 094)
N/A
|
(3 523)
+14%
|
(6)
+100%
|
(1 725)
-28 650%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
1
|
(107)
|
(145)
|
(177)
|
(248)
|
(165)
|
(20)
|
(21)
|
458
|
905
|
739
|
275
|
763
|
830
|
(360)
|
(1 191)
|
(326)
|
490
|
147
|
57
|
(224)
|
(476)
|
(146)
|
2
|
60
|
706
|
802
|
1 357
|
594
|
537
|
1 162
|
1 142
|
715
|
(347)
|
|
| Net Change in Cash |
679
N/A
|
(1 135)
N/A
|
472
N/A
|
(1 073)
N/A
|
(638)
+41%
|
268
N/A
|
1 174
+338%
|
589
-50%
|
3 537
+501%
|
3 932
+11%
|
(421)
N/A
|
501
N/A
|
1 920
+283%
|
1 844
-4%
|
598
-68%
|
(4 104)
N/A
|
(642)
+84%
|
2 750
N/A
|
1 242
-55%
|
2 256
+82%
|
1 501
-33%
|
(2 006)
N/A
|
(1 619)
+19%
|
1 192
N/A
|
1 088
-9%
|
554
-49%
|
716
+29%
|
74
-90%
|
1 244
+1 581%
|
4 206
+238%
|
4 316
+3%
|
1 095
-75%
|
(696)
N/A
|
1 027
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(996)
N/A
|
(2 142)
-115%
|
(2 522)
-18%
|
(2 234)
+11%
|
(2 101)
+6%
|
(2 353)
-12%
|
(2 432)
-3%
|
(3 049)
-25%
|
(3 157)
-4%
|
(2 939)
+7%
|
(5 778)
-97%
|
(6 576)
-14%
|
1 515
N/A
|
4 261
+181%
|
(357)
N/A
|
(565)
-58%
|
2 714
N/A
|
5 398
+99%
|
2 915
-46%
|
3 227
+11%
|
3 778
+17%
|
2 446
-35%
|
468
-81%
|
645
+38%
|
3 471
+438%
|
2 997
-14%
|
1 822
-39%
|
874
-52%
|
825
-6%
|
3 237
+292%
|
7 086
+119%
|
3 318
-53%
|
(1 551)
N/A
|
3 251
N/A
|
|