Airtificial Intelligence Structures SA
F:IRG
Cash Flow Statement
Cash Flow Statement
Airtificial Intelligence Structures SA
| Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | 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-2023 | Dec-2023 | Jun-2024 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||
| Net Income |
2
|
2
|
0
|
0
|
0
|
(2)
|
(13)
|
(13)
|
(7)
|
(2)
|
(4)
|
(1)
|
(2)
|
(3)
|
(8)
|
6
|
12
|
1
|
0
|
(1)
|
2
|
(26)
|
(35)
|
(10)
|
(21)
|
(3)
|
(4)
|
(4)
|
3
|
|
| Depreciation & Amortization |
(0)
|
1
|
3
|
3
|
2
|
2
|
8
|
3
|
3
|
1
|
1
|
(0)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
6
|
9
|
9
|
7
|
3
|
6
|
8
|
8
|
|
| Other Non-Cash Items |
0
|
1
|
0
|
(0)
|
1
|
2
|
2
|
7
|
4
|
2
|
0
|
0
|
1
|
2
|
7
|
(5)
|
(11)
|
1
|
2
|
2
|
(4)
|
23
|
28
|
(2)
|
5
|
2
|
2
|
2
|
7
|
|
| 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
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
0
|
(1)
|
0
|
1
|
0
|
0
|
0
|
0
|
1
|
2
|
4
|
0
|
3
|
2
|
6
|
6
|
6
|
|
| Change in Working Capital |
3
|
(1)
|
1
|
7
|
0
|
(6)
|
5
|
10
|
(4)
|
(2)
|
2
|
(3)
|
(1)
|
(0)
|
(8)
|
(7)
|
(3)
|
(1)
|
(5)
|
(12)
|
(4)
|
7
|
3
|
(1)
|
(5)
|
(2)
|
(1)
|
(3)
|
(6)
|
|
| Cash from Operating Activities |
5
N/A
|
3
-44%
|
4
+30%
|
10
+147%
|
4
-55%
|
(4)
N/A
|
2
N/A
|
6
+229%
|
(4)
N/A
|
(1)
+76%
|
(0)
+70%
|
(4)
-1 141%
|
(1)
+73%
|
(1)
+32%
|
(8)
-959%
|
(7)
+16%
|
(2)
+76%
|
1
N/A
|
(2)
N/A
|
(10)
-320%
|
(5)
+54%
|
10
N/A
|
5
-46%
|
(4)
N/A
|
(13)
-202%
|
(0)
+97%
|
3
N/A
|
2
-30%
|
5
+164%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||
| Capital Expenditures |
(23)
|
(20)
|
(5)
|
(5)
|
(2)
|
(1)
|
(2)
|
0
|
(1)
|
(2)
|
(0)
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(4)
|
(7)
|
(22)
|
(20)
|
(4)
|
(1)
|
0
|
(3)
|
0
|
(3)
|
|
| Other Items |
0
|
(7)
|
(13)
|
(6)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
4
|
0
|
(4)
|
(0)
|
13
|
0
|
(13)
|
(10)
|
(15)
|
6
|
11
|
2
|
3
|
3
|
1
|
0
|
(5)
|
(1)
|
|
| Cash from Investing Activities |
(22)
N/A
|
(26)
-16%
|
(18)
+31%
|
(11)
+41%
|
(2)
+81%
|
(2)
+25%
|
(2)
-10%
|
(1)
+17%
|
(1)
+18%
|
(2)
-47%
|
(0)
+92%
|
4
N/A
|
0
N/A
|
(4)
N/A
|
(0)
+91%
|
13
N/A
|
(1)
N/A
|
(14)
-2 207%
|
(13)
+13%
|
(19)
-48%
|
(1)
+95%
|
(11)
-1 130%
|
(19)
-72%
|
(1)
+92%
|
1
N/A
|
1
-36%
|
(3)
N/A
|
(5)
-48%
|
(4)
+4%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
5
|
15
|
0
|
0
|
0
|
30
|
31
|
15
|
17
|
(3)
|
0
|
7
|
0
|
0
|
0
|
20
|
|
| Net Issuance of Debt |
11
|
22
|
15
|
1
|
2
|
5
|
(1)
|
(2)
|
(1)
|
(1)
|
(0)
|
1
|
1
|
(1)
|
(4)
|
(17)
|
(1)
|
13
|
(1)
|
(3)
|
(11)
|
0
|
6
|
6
|
3
|
(3)
|
(0)
|
4
|
2
|
|
| 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
|
(3)
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
10
N/A
|
22
+109%
|
15
-32%
|
1
-91%
|
3
+98%
|
5
+93%
|
(1)
N/A
|
(2)
-57%
|
(1)
+48%
|
(1)
-42%
|
0
N/A
|
2
+1 233%
|
2
-14%
|
4
+131%
|
11
+184%
|
(6)
N/A
|
(1)
+76%
|
13
N/A
|
29
+124%
|
28
-4%
|
4
-84%
|
3
-38%
|
3
+11%
|
5
+73%
|
10
+89%
|
(3)
N/A
|
(0)
+90%
|
4
N/A
|
22
+403%
|
|
| 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)
|
(2)
|
0
|
3
|
(0)
|
(0)
|
(0)
|
0
|
|
| Net Change in Cash |
(7)
N/A
|
(1)
+81%
|
1
N/A
|
0
-48%
|
5
+1 419%
|
(1)
N/A
|
(1)
-22%
|
3
N/A
|
(7)
N/A
|
(4)
+36%
|
(0)
+93%
|
2
N/A
|
1
-71%
|
(1)
N/A
|
3
N/A
|
1
-67%
|
(4)
N/A
|
(1)
+81%
|
14
N/A
|
(0)
N/A
|
(1)
-141%
|
2
N/A
|
(12)
N/A
|
(0)
+97%
|
0
N/A
|
(3)
N/A
|
(1)
+69%
|
2
N/A
|
23
+1 353%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||
| Free Cash Flow |
(17)
N/A
|
(17)
+4%
|
(1)
+92%
|
5
N/A
|
3
-47%
|
(6)
N/A
|
0
N/A
|
6
+2 265%
|
(6)
N/A
|
(3)
+46%
|
(0)
+86%
|
(3)
-686%
|
(1)
+67%
|
(1)
+20%
|
(8)
-831%
|
(7)
+15%
|
(2)
+67%
|
(0)
+88%
|
(5)
-1 678%
|
(14)
-200%
|
(11)
+17%
|
(11)
+2%
|
(15)
-32%
|
(9)
+43%
|
(15)
-71%
|
(0)
+97%
|
(1)
-46%
|
2
N/A
|
2
-14%
|
|