InnoTec TSS AG
F:TSS
Cash Flow Statement
Cash Flow Statement
InnoTec TSS AG
| Mar-2002 | Jun-2002 | Sep-2002 | Dec-2002 | Mar-2003 | Jun-2003 | Sep-2003 | Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | 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 |
(8)
|
(6)
|
(8)
|
(9)
|
(7)
|
(7)
|
(5)
|
1
|
3
|
2
|
2
|
2
|
2
|
2
|
3
|
4
|
27
|
33
|
12
|
11
|
13
|
12
|
12
|
13
|
13
|
15
|
15
|
12
|
9
|
9
|
9
|
9
|
|
| Depreciation & Amortization |
8
|
8
|
8
|
8
|
8
|
8
|
8
|
4
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
3
|
5
|
4
|
4
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
8
|
6
|
1
|
6
|
6
|
|
| Other Non-Cash Items |
(1)
|
1
|
2
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
(2)
|
(17)
|
(20)
|
(5)
|
(5)
|
(4)
|
(3)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(1)
|
|
| 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
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
2
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
7
|
0
|
(18)
|
3
|
1
|
2
|
17
|
0
|
(2)
|
(3)
|
(0)
|
(1)
|
(1)
|
(1)
|
(3)
|
(1)
|
(2)
|
(5)
|
(1)
|
4
|
(2)
|
(5)
|
1
|
(1)
|
(5)
|
(6)
|
(4)
|
(3)
|
5
|
9
|
3
|
1
|
|
| Cash from Operating Activities |
7
N/A
|
3
-59%
|
(16)
N/A
|
2
N/A
|
1
-25%
|
3
+85%
|
19
+622%
|
5
-75%
|
4
-20%
|
3
-27%
|
5
+65%
|
2
-54%
|
2
+1%
|
3
+15%
|
2
-38%
|
3
+117%
|
11
+229%
|
13
+19%
|
10
-27%
|
15
+53%
|
11
-23%
|
9
-19%
|
16
+72%
|
15
-9%
|
9
-37%
|
11
+16%
|
13
+23%
|
13
+2%
|
16
+24%
|
14
-14%
|
13
-7%
|
14
+6%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||
| Capital Expenditures |
(6)
|
(6)
|
(4)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(5)
|
(10)
|
(7)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(4)
|
(4)
|
(5)
|
|
| Other Items |
(9)
|
(7)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
8
|
9
|
4
|
(2)
|
0
|
5
|
0
|
0
|
5
|
5
|
(16)
|
(13)
|
3
|
1
|
2
|
2
|
|
| Cash from Investing Activities |
(15)
N/A
|
(13)
+9%
|
(4)
+68%
|
(2)
+50%
|
(2)
+20%
|
(2)
-39%
|
(3)
-12%
|
(3)
-1%
|
(3)
+3%
|
(2)
+26%
|
(2)
-8%
|
(2)
+7%
|
(2)
-1%
|
(1)
+33%
|
(1)
+40%
|
(1)
-29%
|
3
N/A
|
(1)
N/A
|
(3)
-352%
|
(6)
-91%
|
(4)
+33%
|
0
N/A
|
(5)
N/A
|
(6)
-19%
|
(1)
+78%
|
(1)
+38%
|
(22)
-2 713%
|
(19)
+13%
|
(2)
+90%
|
(3)
-69%
|
(2)
+53%
|
(3)
-76%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
(2)
|
(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
|
|
| Net Issuance of Debt |
(0)
|
(1)
|
17
|
0
|
0
|
1
|
(17)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(0)
|
0
|
(0)
|
(2)
|
2
|
2
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(4)
|
(3)
|
3
|
2
|
(4)
|
(4)
|
(4)
|
(4)
|
|
| Cash Paid for Dividends |
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(13)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(4)
|
(4)
|
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
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
5
N/A
|
5
-4%
|
17
+241%
|
0
-99%
|
0
+7%
|
1
+331%
|
(17)
N/A
|
(2)
+87%
|
(1)
+54%
|
(2)
-75%
|
(2)
-20%
|
(1)
+72%
|
(0)
+69%
|
0
N/A
|
0
N/A
|
(2)
N/A
|
(2)
-28%
|
(11)
-377%
|
(9)
+21%
|
(8)
+8%
|
(9)
-12%
|
(9)
+3%
|
(8)
+7%
|
(9)
-14%
|
(11)
-16%
|
(10)
+10%
|
(5)
+53%
|
(5)
-6%
|
(10)
-118%
|
(8)
+23%
|
(8)
+7%
|
(4)
+47%
|
|
| 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
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
|
| Net Change in Cash |
(2)
N/A
|
(6)
-127%
|
(3)
+40%
|
(0)
+99%
|
(0)
-100%
|
1
N/A
|
(0)
N/A
|
0
N/A
|
0
+322%
|
(1)
N/A
|
1
N/A
|
(0)
N/A
|
0
N/A
|
1
+1 182%
|
1
-43%
|
1
-30%
|
12
+2 039%
|
1
-89%
|
(2)
N/A
|
1
N/A
|
(2)
N/A
|
1
N/A
|
3
+272%
|
(1)
N/A
|
(3)
-380%
|
0
N/A
|
(14)
N/A
|
(11)
+21%
|
4
N/A
|
3
-30%
|
4
+50%
|
7
+72%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||
| Free Cash Flow |
1
N/A
|
(3)
N/A
|
(19)
-504%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
17
+5 600%
|
3
-84%
|
2
-40%
|
1
-24%
|
3
+141%
|
0
-87%
|
0
-72%
|
1
+460%
|
(0)
N/A
|
1
N/A
|
6
+316%
|
4
-38%
|
3
-19%
|
11
+260%
|
7
-33%
|
5
-38%
|
11
+141%
|
9
-22%
|
3
-67%
|
5
+74%
|
7
+48%
|
8
+5%
|
12
+56%
|
10
-15%
|
9
-10%
|
9
+4%
|
|