Pyrum Innovations AG
F:PYR
Cash Flow Statement
Cash Flow Statement
Pyrum Innovations AG
| Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||
| Net Income |
(11)
|
(9)
|
(11)
|
(8)
|
(8)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(11)
|
(10)
|
(8)
|
(10)
|
|
| Depreciation & Amortization |
2
|
2
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
|
| Other Non-Cash Items |
0
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Change in Working Capital |
3
|
3
|
2
|
(1)
|
(1)
|
0
|
1
|
1
|
0
|
(0)
|
3
|
2
|
2
|
2
|
|
| Cash from Operating Activities |
(5)
N/A
|
(5)
+14%
|
(7)
-42%
|
(6)
+6%
|
(7)
-9%
|
(6)
+10%
|
(6)
-2%
|
(6)
0%
|
(7)
-19%
|
(8)
-10%
|
(6)
+26%
|
(5)
+16%
|
(4)
+23%
|
(5)
-24%
|
|
| Investing Cash Flow | |||||||||||||||
| Capital Expenditures |
(8)
|
(15)
|
(18)
|
(21)
|
(20)
|
(16)
|
(16)
|
(12)
|
(11)
|
(9)
|
(9)
|
(10)
|
(10)
|
(9)
|
|
| Other Items |
(6)
|
(6)
|
(7)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(15)
N/A
|
(22)
-47%
|
(25)
-13%
|
(21)
+15%
|
(20)
+5%
|
(16)
+17%
|
(16)
+2%
|
(12)
+26%
|
(11)
+12%
|
(9)
+19%
|
(9)
-1%
|
(10)
-11%
|
(10)
-2%
|
(9)
+9%
|
|
| Financing Cash Flow | |||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
39
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
0
|
0
|
|
| Net Issuance of Debt |
(0)
|
0
|
3
|
5
|
5
|
6
|
8
|
8
|
16
|
20
|
16
|
13
|
5
|
(2)
|
|
| Other |
(1)
|
(1)
|
0
|
0
|
3
|
2
|
1
|
2
|
0
|
1
|
0
|
(1)
|
(1)
|
(1)
|
|
| Cash from Financing Activities |
38
N/A
|
39
+1%
|
42
+9%
|
5
-87%
|
7
+41%
|
9
+17%
|
9
+1%
|
10
+9%
|
16
+69%
|
21
+29%
|
16
-22%
|
22
+34%
|
14
-38%
|
7
-50%
|
|
| Change in Cash | |||||||||||||||
| Net Change in Cash |
18
N/A
|
13
-31%
|
11
-11%
|
(22)
N/A
|
(19)
+12%
|
(14)
+28%
|
(13)
+3%
|
(9)
+36%
|
(2)
+81%
|
4
N/A
|
2
-58%
|
7
+307%
|
(0)
N/A
|
(7)
-7 667%
|
|
| Free Cash Flow | |||||||||||||||
| Free Cash Flow |
(14)
N/A
|
(20)
-45%
|
(25)
-24%
|
(27)
-10%
|
(27)
+2%
|
(23)
+15%
|
(22)
+1%
|
(18)
+18%
|
(18)
+1%
|
(17)
+7%
|
(15)
+12%
|
(15)
0%
|
(14)
+6%
|
(14)
0%
|
|