Endurance Motive SA
MAD:END
Cash Flow Statement
Cash Flow Statement
Endurance Motive SA
| Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||
| Net Income |
(2)
|
(2)
|
(0)
|
(0)
|
(1)
|
(1)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
|
| Cash from Operating Activities |
(2)
N/A
|
(1)
+19%
|
(0)
+82%
|
(1)
-273%
|
(1)
-21%
|
(0)
+74%
|
|
| Investing Cash Flow | |||||||
| Capital Expenditures |
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
|
| Cash from Investing Activities |
(1)
N/A
|
(1)
+13%
|
(1)
+38%
|
(0)
+27%
|
(0)
-16%
|
(0)
+21%
|
|
| Financing Cash Flow | |||||||
| Net Issuance of Common Stock |
1
|
1
|
1
|
0
|
1
|
1
|
|
| Net Issuance of Debt |
1
|
1
|
1
|
1
|
1
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
3
N/A
|
2
-14%
|
1
-47%
|
1
0%
|
1
+7%
|
1
-47%
|
|
| Change in Cash | |||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
0
N/A
|
0
+792%
|
0
+473%
|
(0)
N/A
|
(0)
-166%
|
0
N/A
|
|
| Free Cash Flow | |||||||
| Free Cash Flow |
(3)
N/A
|
(2)
+19%
|
(1)
+65%
|
(1)
-96%
|
(2)
-24%
|
(1)
+62%
|
|