Edap Tms SA
NASDAQ:EDAP
Cash Flow Statement
Cash Flow Statement
Edap Tms SA
Sep-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Jun-2013 | Dec-2013 | Dec-2020 | Dec-2021 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||
Net Income |
(5)
|
(5)
|
(1)
|
2
|
(4)
|
(8)
|
(8)
|
(13)
|
(10)
|
(1)
|
(6)
|
2
|
(5)
|
(2)
|
1
|
|
Depreciation & Amortization |
0
|
2
|
3
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
(0)
|
1
|
2
|
2
|
|
Change in Deffered Taxes |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(1)
|
|
Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
|
Other Non-Cash Items |
0
|
2
|
(3)
|
(5)
|
1
|
3
|
3
|
7
|
5
|
(1)
|
5
|
(3)
|
1
|
2
|
2
|
|
Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Change in Working Capital |
1
|
(0)
|
(2)
|
(3)
|
(1)
|
(1)
|
(0)
|
1
|
(1)
|
(1)
|
2
|
(1)
|
1
|
(0)
|
1
|
|
Cash from Operating Activities |
(2)
N/A
|
(3)
-11%
|
(5)
-68%
|
(5)
+0%
|
(3)
+42%
|
(4)
-37%
|
(3)
+13%
|
(4)
-20%
|
(5)
-43%
|
(1)
+86%
|
2
N/A
|
(2)
N/A
|
(3)
-13%
|
2
N/A
|
4
+125%
|
|
Investing Cash Flow | ||||||||||||||||
Capital Expenditures |
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
|
Other Items |
(3)
|
(1)
|
(8)
|
(0)
|
2
|
1
|
3
|
(0)
|
5
|
(1)
|
(2)
|
1
|
(0)
|
(1)
|
(1)
|
|
Cash from Investing Activities |
(3)
N/A
|
(1)
+61%
|
(9)
-587%
|
(1)
+92%
|
2
N/A
|
0
-78%
|
3
+563%
|
(1)
N/A
|
5
N/A
|
(1)
N/A
|
(2)
-307%
|
1
N/A
|
(1)
N/A
|
(2)
-241%
|
(2)
+18%
|
|
Financing Cash Flow | ||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
1
|
1
|
3
|
4
|
9
|
7
|
1
|
3
|
3
|
6
|
0
|
22
|
|
Net Issuance of Debt |
(0)
|
11
|
11
|
(0)
|
(0)
|
(2)
|
(3)
|
(8)
|
(7)
|
(1)
|
(1)
|
(4)
|
(4)
|
3
|
(1)
|
|
Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash from Financing Activities |
0
N/A
|
12
N/A
|
11
-5%
|
0
-97%
|
1
+120%
|
1
+50%
|
2
+61%
|
1
-59%
|
0
-85%
|
(0)
N/A
|
2
N/A
|
(0)
N/A
|
2
N/A
|
3
+65%
|
20
+533%
|
|
Change in Cash | ||||||||||||||||
Effect of Foreign Exchange Rates |
(0)
|
(0)
|
(0)
|
1
|
2
|
0
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
1
|
1
|
(1)
|
|
Net Change in Cash |
(6)
N/A
|
8
N/A
|
(2)
N/A
|
(4)
-67%
|
2
N/A
|
(2)
N/A
|
0
N/A
|
(4)
N/A
|
(1)
+81%
|
(2)
-201%
|
0
N/A
|
(1)
N/A
|
(0)
+74%
|
4
N/A
|
22
+490%
|
|
Free Cash Flow | ||||||||||||||||
Free Cash Flow |
(3)
N/A
|
(3)
-12%
|
(5)
-60%
|
(5)
+4%
|
(3)
+43%
|
(4)
-42%
|
(4)
+9%
|
(4)
-15%
|
(6)
-35%
|
(1)
+85%
|
2
N/A
|
(2)
N/A
|
(3)
-22%
|
1
N/A
|
4
+196%
|