Biotest AG
OTC:BIESF
Cash Flow Statement
Cash Flow Statement
Biotest AG
| Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Income |
0
|
0
|
0
|
35
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
(26)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(30)
|
0
|
0
|
0
|
(63)
|
0
|
0
|
0
|
(32)
|
0
|
0
|
0
|
127
|
0
|
0
|
0
|
26
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
22
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
25
|
0
|
0
|
0
|
32
|
0
|
0
|
0
|
30
|
0
|
0
|
0
|
31
|
0
|
0
|
0
|
36
|
0
|
0
|
0
|
36
|
0
|
0
|
0
|
41
|
0
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
(7)
|
0
|
(15)
|
(19)
|
35
|
15
|
6
|
5
|
54
|
22
|
27
|
32
|
17
|
(1)
|
0
|
(1)
|
1
|
0
|
0
|
0
|
25
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
23
|
0
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
15
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
9
|
0
|
|
| Cash Interest Paid |
32
|
25
|
19
|
6
|
(3)
|
(4)
|
16
|
11
|
11
|
16
|
(4)
|
8
|
11
|
4
|
1
|
13
|
(1)
|
1
|
12
|
5
|
6
|
8
|
0
|
7
|
8
|
9
|
11
|
13
|
14
|
15
|
14
|
13
|
19
|
16
|
21
|
24
|
24
|
32
|
32
|
20
|
15
|
|
| Change in Working Capital |
15
|
124
|
132
|
(12)
|
62
|
72
|
70
|
(13)
|
21
|
(13)
|
2
|
(16)
|
(7)
|
(21)
|
(49)
|
(85)
|
(25)
|
(6)
|
(19)
|
(65)
|
(36)
|
(49)
|
(40)
|
(41)
|
(22)
|
(6)
|
24
|
48
|
69
|
49
|
14
|
(60)
|
(98)
|
(118)
|
(93)
|
(157)
|
23
|
119
|
90
|
(29)
|
14
|
|
| Cash from Operating Activities |
15
N/A
|
124
+749%
|
132
+6%
|
38
-71%
|
44
+15%
|
57
+29%
|
51
-10%
|
66
+30%
|
35
-47%
|
(8)
N/A
|
8
N/A
|
34
+345%
|
15
-57%
|
6
-58%
|
(16)
N/A
|
(50)
-205%
|
(26)
+48%
|
(6)
+77%
|
(20)
-225%
|
(34)
-72%
|
(36)
-8%
|
(49)
-36%
|
(40)
+20%
|
(17)
+58%
|
(22)
-29%
|
(6)
+75%
|
24
N/A
|
34
+40%
|
69
+104%
|
49
-30%
|
14
-72%
|
(41)
N/A
|
(98)
-141%
|
(118)
-20%
|
(93)
+21%
|
(3)
+97%
|
23
N/A
|
119
+419%
|
90
-25%
|
61
-32%
|
14
-76%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
(94)
|
0
|
0
|
0
|
(133)
|
0
|
0
|
0
|
(107)
|
0
|
0
|
0
|
(55)
|
0
|
0
|
0
|
(34)
|
0
|
0
|
0
|
(27)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(29)
|
0
|
0
|
0
|
(33)
|
0
|
0
|
0
|
(29)
|
0
|
|
| Other Items |
(146)
|
(198)
|
(202)
|
(66)
|
(43)
|
(39)
|
(50)
|
99
|
(82)
|
(88)
|
(92)
|
(42)
|
(132)
|
(93)
|
168
|
255
|
202
|
212
|
(29)
|
26
|
(2)
|
(25)
|
(27)
|
12
|
(15)
|
(8)
|
(6)
|
(5)
|
(27)
|
(27)
|
(29)
|
(8)
|
(40)
|
(2)
|
1
|
35
|
2
|
(33)
|
(33)
|
3
|
(17)
|
|
| Cash from Investing Activities |
(146)
N/A
|
(198)
-36%
|
(202)
-2%
|
(160)
+21%
|
(43)
+73%
|
(39)
+10%
|
(50)
-29%
|
(34)
+32%
|
(104)
-205%
|
(109)
-6%
|
(114)
-4%
|
(148)
-30%
|
(132)
+11%
|
(93)
+29%
|
168
N/A
|
201
+19%
|
202
+1%
|
212
+5%
|
(29)
N/A
|
(8)
+72%
|
(2)
+73%
|
(25)
-1 050%
|
(27)
-6%
|
(15)
+46%
|
(15)
-3%
|
(8)
+47%
|
(6)
+23%
|
(23)
-277%
|
(27)
-15%
|
(27)
+0%
|
(29)
-8%
|
(37)
-28%
|
(40)
-7%
|
(2)
+95%
|
1
N/A
|
1
+8%
|
2
+23%
|
(33)
N/A
|
(33)
-2%
|
(26)
+23%
|
(17)
+34%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
0
|
0
|
0
|
4
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
59
|
0
|
0
|
0
|
(95)
|
0
|
0
|
0
|
39
|
0
|
0
|
0
|
43
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
94
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(33)
|
0
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
|
| Other |
80
|
79
|
77
|
0
|
(5)
|
(0)
|
(1)
|
(2)
|
8
|
79
|
61
|
(1)
|
115
|
190
|
(60)
|
(15)
|
(177)
|
(320)
|
(6)
|
3
|
39
|
89
|
41
|
0
|
48
|
22
|
21
|
4
|
18
|
(9)
|
(11)
|
(4)
|
90
|
93
|
104
|
2
|
(7)
|
(79)
|
(97)
|
(1)
|
(40)
|
|
| Cash from Financing Activities |
80
N/A
|
79
-1%
|
77
-2%
|
(5)
N/A
|
(5)
-4%
|
(0)
+94%
|
(1)
-167%
|
(2)
-113%
|
(4)
-106%
|
67
N/A
|
49
-27%
|
55
+13%
|
115
+109%
|
190
+65%
|
(60)
N/A
|
(111)
-87%
|
(177)
-59%
|
(320)
-81%
|
(6)
+98%
|
41
N/A
|
39
-3%
|
89
+127%
|
41
-53%
|
42
+2%
|
48
+13%
|
22
-54%
|
21
-3%
|
23
+7%
|
18
-22%
|
(9)
N/A
|
(11)
-25%
|
90
N/A
|
90
+0%
|
93
+3%
|
104
+12%
|
(7)
N/A
|
(7)
-9%
|
(79)
-961%
|
(97)
-24%
|
(35)
+64%
|
(40)
-14%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
3
|
2
|
2
|
1
|
(1)
|
0
|
0
|
1
|
1
|
(1)
|
0
|
(0)
|
(2)
|
3
|
0
|
0
|
2
|
(2)
|
1
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
1
|
(0)
|
(0)
|
|
| Net Change in Cash |
(49)
N/A
|
7
N/A
|
9
+26%
|
(126)
N/A
|
(5)
+96%
|
18
N/A
|
(0)
N/A
|
31
N/A
|
(71)
N/A
|
(52)
+27%
|
(57)
-11%
|
(59)
-3%
|
(4)
+94%
|
107
N/A
|
92
-13%
|
40
-57%
|
1
-98%
|
(116)
N/A
|
(54)
+53%
|
(1)
+98%
|
1
N/A
|
14
+2 217%
|
(25)
N/A
|
11
N/A
|
11
+5%
|
8
-25%
|
39
+371%
|
33
-15%
|
60
+82%
|
13
-78%
|
(26)
N/A
|
12
N/A
|
(47)
N/A
|
(27)
+43%
|
12
N/A
|
(8)
N/A
|
17
N/A
|
8
-51%
|
(40)
N/A
|
(0)
+99%
|
(43)
-14 233%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
15
N/A
|
124
+749%
|
132
+6%
|
(56)
N/A
|
44
N/A
|
57
+29%
|
51
-10%
|
(67)
N/A
|
35
N/A
|
(8)
N/A
|
8
N/A
|
(72)
N/A
|
15
N/A
|
6
-58%
|
(16)
N/A
|
(105)
-538%
|
(26)
+75%
|
(6)
+77%
|
(20)
-225%
|
(68)
-247%
|
(36)
+47%
|
(49)
-36%
|
(40)
+20%
|
(44)
-10%
|
(22)
+51%
|
(6)
+75%
|
24
N/A
|
16
-35%
|
69
+341%
|
49
-30%
|
14
-72%
|
(70)
N/A
|
(98)
-40%
|
(118)
-20%
|
(93)
+21%
|
(36)
+61%
|
23
N/A
|
119
+419%
|
90
-25%
|
32
-64%
|
14
-55%
|
|