Carbios SA
OTC:COOSF
Cash Flow Statement
Cash Flow Statement
Carbios SA
| 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 |
(2)
|
(3)
|
(3)
|
(3)
|
5
|
5
|
(4)
|
(4)
|
(3)
|
(3)
|
(4)
|
(4)
|
(8)
|
10
|
4
|
(22)
|
(28)
|
(30)
|
(27)
|
(32)
|
(33)
|
(39)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
3
|
5
|
5
|
6
|
6
|
7
|
8
|
15
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
(18)
|
(18)
|
2
|
3
|
4
|
1
|
(1)
|
(5)
|
(7)
|
|
| Change in Working Capital |
(1)
|
(0)
|
0
|
(0)
|
(1)
|
0
|
1
|
1
|
(0)
|
(1)
|
0
|
0
|
(0)
|
0
|
2
|
4
|
(3)
|
(8)
|
(3)
|
(0)
|
(0)
|
0
|
|
| Cash from Operating Activities |
(3)
N/A
|
(3)
+19%
|
(3)
+12%
|
(3)
-27%
|
5
N/A
|
6
+25%
|
(2)
N/A
|
(3)
-14%
|
(3)
-22%
|
(4)
-18%
|
(3)
+16%
|
(3)
-12%
|
(5)
-37%
|
(7)
-49%
|
(9)
-30%
|
(11)
-19%
|
(22)
-102%
|
(29)
-31%
|
(23)
+21%
|
(26)
-14%
|
(30)
-17%
|
(30)
0%
|
|
| Investing Cash Flow | |||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(3)
|
(4)
|
(6)
|
(12)
|
(16)
|
(10)
|
(14)
|
(24)
|
(41)
|
(59)
|
(32)
|
|
| Other Items |
0
|
0
|
(0)
|
(0)
|
(10)
|
(10)
|
0
|
0
|
(1)
|
(1)
|
(0)
|
(0)
|
(5)
|
(20)
|
(11)
|
1
|
1
|
2
|
2
|
(28)
|
(11)
|
15
|
|
| Cash from Investing Activities |
(1)
N/A
|
(1)
+1%
|
(1)
+9%
|
(0)
+41%
|
(10)
-2 037%
|
(10)
+1%
|
(0)
+97%
|
(0)
-4%
|
(1)
-342%
|
(2)
-54%
|
(2)
-9%
|
(3)
-30%
|
(9)
-195%
|
(26)
-180%
|
(23)
+12%
|
(15)
+34%
|
(9)
+38%
|
(12)
-27%
|
(22)
-89%
|
(68)
-206%
|
(71)
-3%
|
(17)
+76%
|
|
| Financing Cash Flow | |||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
1
|
5
|
4
|
1
|
14
|
14
|
1
|
26
|
138
|
109
|
0
|
1
|
1
|
134
|
134
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
2
|
1
|
2
|
2
|
1
|
0
|
(1)
|
28
|
27
|
(2)
|
1
|
(0)
|
(5)
|
(4)
|
|
| Other |
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
(0)
|
(13)
|
1
|
15
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
2
|
4
|
3
|
2
|
|
| Cash from Financing Activities |
1
N/A
|
1
-16%
|
1
+66%
|
1
+0%
|
0
-86%
|
1
+770%
|
6
+314%
|
5
-22%
|
2
-56%
|
3
+20%
|
16
+534%
|
17
+5%
|
27
+59%
|
138
+409%
|
108
-22%
|
28
-74%
|
27
-5%
|
(3)
N/A
|
136
N/A
|
136
+0%
|
(1)
N/A
|
(2)
-20%
|
|
| Change in Cash | |||||||||||||||||||||||
| Net Change in Cash |
(3)
N/A
|
(3)
+15%
|
(2)
+30%
|
(2)
-16%
|
(5)
-107%
|
(2)
+51%
|
4
N/A
|
2
-46%
|
(2)
N/A
|
(3)
-37%
|
11
N/A
|
11
-2%
|
13
+25%
|
105
+697%
|
76
-28%
|
2
-97%
|
(4)
N/A
|
(43)
-881%
|
91
N/A
|
42
-54%
|
(102)
N/A
|
(49)
+52%
|
|
| Free Cash Flow | |||||||||||||||||||||||
| Free Cash Flow |
(4)
N/A
|
(4)
+13%
|
(3)
+15%
|
(4)
-9%
|
4
N/A
|
6
+29%
|
(3)
N/A
|
(3)
-12%
|
(3)
-18%
|
(5)
-39%
|
(5)
-13%
|
(7)
-22%
|
(9)
-31%
|
(13)
-55%
|
(21)
-57%
|
(26)
-26%
|
(32)
-22%
|
(42)
-31%
|
(47)
-11%
|
(66)
-42%
|
(90)
-35%
|
(63)
+30%
|
|