AB Science SA
PAR:AB
Cash Flow Statement
Cash Flow Statement
AB Science SA
| Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | 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 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||
| Net Income |
(9)
|
(9)
|
(10)
|
(10)
|
(11)
|
(12)
|
(15)
|
(15)
|
(16)
|
(22)
|
(27)
|
(28)
|
(28)
|
(26)
|
(27)
|
(25)
|
(26)
|
(28)
|
(22)
|
(18)
|
(15)
|
(11)
|
(14)
|
(17)
|
(14)
|
(17)
|
(12)
|
(6)
|
(8)
|
(9)
|
|
| Depreciation & Amortization |
1
|
1
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
0
|
1
|
2
|
1
|
1
|
1
|
|
| Change in Deffered Taxes |
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
|
|
| Stock-Based Compensation |
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
|
1
|
1
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
(0)
|
0
|
1
|
0
|
0
|
1
|
0
|
(0)
|
0
|
1
|
(1)
|
(2)
|
(1)
|
(1)
|
(4)
|
(3)
|
3
|
4
|
3
|
0
|
(3)
|
1
|
0
|
(1)
|
3
|
(3)
|
(4)
|
2
|
3
|
|
| 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
|
|
| Cash Interest 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
|
|
| Change in Working Capital |
1
|
3
|
1
|
3
|
4
|
(2)
|
0
|
3
|
2
|
1
|
3
|
1
|
(5)
|
(1)
|
5
|
0
|
1
|
4
|
2
|
1
|
0
|
(1)
|
(6)
|
(3)
|
(3)
|
(5)
|
(4)
|
4
|
6
|
(2)
|
|
| Cash from Operating Activities |
(8)
N/A
|
(6)
+24%
|
(8)
-40%
|
(6)
+22%
|
(6)
+4%
|
(13)
-108%
|
(13)
+0%
|
(12)
+7%
|
(14)
-18%
|
(21)
-47%
|
(23)
-11%
|
(28)
-21%
|
(34)
-19%
|
(28)
+16%
|
(23)
+19%
|
(28)
-22%
|
(27)
+4%
|
(20)
+25%
|
(15)
+24%
|
(12)
+21%
|
(14)
-12%
|
(14)
-6%
|
(17)
-20%
|
(17)
-1%
|
(17)
-1%
|
(18)
-1%
|
(17)
+5%
|
(4)
+74%
|
1
N/A
|
(7)
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
(14)
|
4
|
9
|
3
|
(3)
|
(1)
|
7
|
6
|
(1)
|
(2)
|
(0)
|
8
|
6
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
|
| Cash from Investing Activities |
(14)
N/A
|
4
N/A
|
8
+140%
|
3
-69%
|
(4)
N/A
|
(2)
+59%
|
7
N/A
|
5
-25%
|
(1)
N/A
|
(2)
-64%
|
(1)
+70%
|
7
N/A
|
5
-26%
|
(1)
N/A
|
(0)
+12%
|
(0)
+18%
|
(0)
-20%
|
(1)
-15%
|
(0)
+24%
|
(0)
-4%
|
(0)
+38%
|
(0)
+0%
|
(1)
-114%
|
(1)
+1%
|
(0)
+38%
|
(0)
-7%
|
(1)
-59%
|
(0)
+29%
|
(0)
+69%
|
(0)
-39%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
23
|
2
|
1
|
1
|
0
|
0
|
10
|
10
|
0
|
16
|
24
|
23
|
32
|
59
|
42
|
0
|
0
|
0
|
10
|
17
|
23
|
19
|
4
|
0
|
0
|
11
|
11
|
1
|
4
|
5
|
|
| Net Issuance of Debt |
(0)
|
1
|
8
|
17
|
10
|
12
|
11
|
(1)
|
2
|
5
|
3
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
2
|
(0)
|
3
|
6
|
2
|
2
|
8
|
16
|
14
|
5
|
(2)
|
(2)
|
(2)
|
|
| 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)
|
|
| Cash from Financing Activities |
23
N/A
|
3
-87%
|
9
+213%
|
18
+98%
|
10
-45%
|
12
+23%
|
21
+73%
|
9
-59%
|
2
-77%
|
22
+1 004%
|
26
+23%
|
23
-14%
|
32
+42%
|
59
+83%
|
42
-28%
|
0
-100%
|
0
+20%
|
2
+3 515%
|
10
+341%
|
20
+109%
|
29
+41%
|
22
-25%
|
6
-73%
|
8
+35%
|
16
+108%
|
25
+54%
|
16
-35%
|
(1)
N/A
|
2
N/A
|
3
+94%
|
|
| 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)
|
|
| Net Change in Cash |
1
N/A
|
1
-36%
|
9
+1 474%
|
14
+53%
|
(0)
N/A
|
(2)
-4 340%
|
15
N/A
|
2
-88%
|
(14)
N/A
|
(2)
+87%
|
2
N/A
|
2
-25%
|
4
+117%
|
30
+643%
|
19
-37%
|
(28)
N/A
|
(27)
+4%
|
(18)
+32%
|
(6)
+68%
|
8
N/A
|
15
+91%
|
7
-53%
|
(12)
N/A
|
(10)
+16%
|
(1)
+85%
|
7
N/A
|
(1)
N/A
|
(6)
-397%
|
2
N/A
|
(4)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||
| Free Cash Flow |
(8)
N/A
|
(6)
+22%
|
(9)
-35%
|
(7)
+23%
|
(7)
+4%
|
(13)
-104%
|
(13)
+0%
|
(13)
+6%
|
(15)
-18%
|
(21)
-44%
|
(24)
-11%
|
(29)
-21%
|
(34)
-19%
|
(29)
+16%
|
(23)
+18%
|
(28)
-21%
|
(27)
+4%
|
(21)
+25%
|
(16)
+24%
|
(12)
+20%
|
(14)
-11%
|
(15)
-6%
|
(18)
-21%
|
(18)
-2%
|
(18)
-1%
|
(18)
0%
|
(17)
+5%
|
(5)
+73%
|
0
N/A
|
(7)
N/A
|
|