Acticor Biotech SA
PAR:ALACT
Cash Flow Statement
Cash Flow Statement
Acticor Biotech 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 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||
| Net Income |
(1)
|
(2)
|
(1)
|
(1)
|
(0)
|
(8)
|
(10)
|
(3)
|
(6)
|
(9)
|
(5)
|
(4)
|
(2)
|
(13)
|
(14)
|
(16)
|
(19)
|
(19)
|
|
| Depreciation & Amortization |
3
|
3
|
1
|
1
|
1
|
7
|
7
|
(0)
|
2
|
3
|
1
|
0
|
(0)
|
0
|
0
|
0
|
0
|
1
|
|
| Change in Deffered Taxes |
(0)
|
(1)
|
(1)
|
(1)
|
(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
|
1
|
0
|
1
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
3
|
4
|
0
|
0
|
0
|
1
|
1
|
1
|
3
|
2
|
|
| Change in Working Capital |
2
|
1
|
(1)
|
(1)
|
0
|
2
|
1
|
1
|
0
|
1
|
0
|
1
|
(0)
|
(2)
|
(2)
|
3
|
2
|
3
|
|
| Cash from Operating Activities |
4
N/A
|
2
-61%
|
(3)
N/A
|
(1)
+47%
|
1
N/A
|
1
+27%
|
(0)
N/A
|
(0)
-13%
|
(1)
-398%
|
(1)
+4%
|
(4)
-388%
|
(3)
+35%
|
(3)
+0%
|
(14)
-395%
|
(14)
-5%
|
(12)
+16%
|
(14)
-14%
|
(13)
+5%
|
|
| Investing Cash Flow | |||||||||||||||||||
| Capital Expenditures |
(2)
|
(2)
|
(3)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
|
| Cash from Investing Activities |
(3)
N/A
|
(3)
-1%
|
(3)
+5%
|
(2)
+19%
|
(1)
+51%
|
(1)
+28%
|
(0)
+68%
|
(0)
+88%
|
(0)
-328%
|
(0)
+80%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-17%
|
(0)
-371%
|
(0)
-45%
|
(0)
+52%
|
|
| Financing Cash Flow | |||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
0
|
5
|
10
|
5
|
0
|
8
|
10
|
|
| Net Issuance of Debt |
3
|
3
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
0
|
2
|
8
|
6
|
5
|
5
|
(1)
|
|
| Other |
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
2
|
4
|
1
|
|
| Cash from Financing Activities |
3
N/A
|
3
+20%
|
0
-92%
|
(0)
N/A
|
(1)
-131%
|
(1)
-32%
|
(1)
+47%
|
0
N/A
|
0
-35%
|
0
+1 063%
|
7
+23 714%
|
0
-95%
|
7
+1 973%
|
18
+163%
|
10
-40%
|
7
-29%
|
17
+128%
|
10
-39%
|
|
| Change in Cash | |||||||||||||||||||
| Net Change in Cash |
4
N/A
|
2
-56%
|
(5)
N/A
|
(4)
+22%
|
(1)
+70%
|
(1)
+21%
|
(1)
-1%
|
(0)
+78%
|
(1)
-396%
|
(1)
+16%
|
3
N/A
|
(3)
N/A
|
4
N/A
|
4
-3%
|
(4)
N/A
|
(5)
-22%
|
3
N/A
|
(3)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow |
2
N/A
|
(0)
N/A
|
(5)
-973%
|
(4)
+32%
|
(0)
+87%
|
0
N/A
|
(1)
N/A
|
(0)
+31%
|
(1)
-175%
|
(1)
+6%
|
(4)
-316%
|
(3)
+32%
|
(3)
+5%
|
(14)
-396%
|
(14)
-5%
|
(12)
+16%
|
(14)
-14%
|
(13)
+5%
|
|