Medcom Tech SA
MAD:MED
Cash Flow Statement
Cash Flow Statement
Medcom Tech SA
| 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-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||
| Net Income |
1
|
1
|
1
|
1
|
(2)
|
(2)
|
(3)
|
(4)
|
(3)
|
(9)
|
(10)
|
(5)
|
4
|
(5)
|
(2)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
|
| Depreciation & Amortization |
1
|
0
|
1
|
0
|
2
|
2
|
2
|
2
|
2
|
3
|
2
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Non-Cash Items |
1
|
2
|
1
|
2
|
1
|
1
|
1
|
2
|
1
|
5
|
8
|
6
|
(4)
|
5
|
2
|
3
|
3
|
2
|
3
|
3
|
|
| Cash Interest Paid |
1
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Change in Working Capital |
(0)
|
(3)
|
(2)
|
(1)
|
(2)
|
(0)
|
1
|
(3)
|
2
|
6
|
3
|
(1)
|
(4)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
|
| Cash from Operating Activities |
3
N/A
|
0
-98%
|
1
+1 243%
|
2
+103%
|
(2)
N/A
|
0
N/A
|
1
+145%
|
(3)
N/A
|
2
N/A
|
5
+196%
|
3
-33%
|
0
-91%
|
(2)
N/A
|
(1)
+70%
|
(1)
-30%
|
0
N/A
|
0
+408%
|
(2)
N/A
|
(2)
-9%
|
(2)
-14%
|
|
| Investing Cash Flow | |||||||||||||||||||||
| Capital Expenditures |
(1)
|
0
|
(1)
|
0
|
(4)
|
(1)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
|
| Other Items |
(1)
|
(2)
|
(1)
|
(4)
|
0
|
(2)
|
0
|
0
|
0
|
1
|
0
|
2
|
5
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
|
| Cash from Investing Activities |
(1)
N/A
|
(2)
-72%
|
(3)
-29%
|
(4)
-25%
|
(3)
+3%
|
(3)
+10%
|
(2)
+20%
|
(2)
+16%
|
(1)
+54%
|
(0)
+90%
|
(1)
-641%
|
1
N/A
|
4
+240%
|
(0)
N/A
|
(2)
-860%
|
(3)
-46%
|
(2)
+16%
|
(2)
+28%
|
(1)
+26%
|
(2)
-33%
|
|
| Financing Cash Flow | |||||||||||||||||||||
| Net Issuance of Common Stock |
1
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
4
|
4
|
(0)
|
0
|
1
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Net Issuance of Debt |
(1)
|
1
|
3
|
3
|
5
|
3
|
2
|
5
|
(5)
|
(8)
|
(1)
|
1
|
(2)
|
(1)
|
3
|
4
|
2
|
3
|
3
|
3
|
|
| Cash Paid for Dividends |
0
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(0)
N/A
|
1
N/A
|
2
+76%
|
2
+10%
|
5
+123%
|
3
-50%
|
1
-55%
|
5
+323%
|
(1)
N/A
|
(4)
-701%
|
(2)
+61%
|
1
N/A
|
(1)
N/A
|
(0)
+60%
|
3
N/A
|
4
+27%
|
2
-59%
|
3
+87%
|
3
-14%
|
3
+4%
|
|
| Change in Cash | |||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
(0)
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
1
N/A
|
(1)
N/A
|
(0)
+81%
|
0
N/A
|
(1)
N/A
|
(0)
+67%
|
(0)
-110%
|
(0)
+16%
|
0
N/A
|
0
+140%
|
1
+297%
|
3
+376%
|
0
-91%
|
(1)
N/A
|
0
N/A
|
1
+224%
|
(0)
N/A
|
(0)
+1%
|
(0)
-79%
|
(1)
-114%
|
|
| Free Cash Flow | |||||||||||||||||||||
| Free Cash Flow |
2
N/A
|
0
-97%
|
(1)
N/A
|
2
N/A
|
(6)
N/A
|
(0)
+94%
|
(2)
-373%
|
(6)
-225%
|
1
N/A
|
4
+636%
|
2
-41%
|
(0)
N/A
|
(3)
-662%
|
(1)
+67%
|
(2)
-143%
|
(2)
+6%
|
(2)
+9%
|
(4)
-78%
|
(3)
+12%
|
(4)
-17%
|
|