Crossject SA
PAR:ALCJ
Cash Flow Statement
Cash Flow Statement
Crossject 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 |
(4)
|
(6)
|
(6)
|
(5)
|
(7)
|
(7)
|
(8)
|
(9)
|
(11)
|
(11)
|
(7)
|
(7)
|
(10)
|
(10)
|
(11)
|
(11)
|
(11)
|
(10)
|
(9)
|
(10)
|
(13)
|
(11)
|
|
| Depreciation & Amortization |
1
|
2
|
1
|
2
|
3
|
2
|
2
|
3
|
4
|
4
|
4
|
4
|
5
|
6
|
5
|
5
|
6
|
6
|
3
|
3
|
5
|
6
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
1
|
0
|
|
| 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
|
|
| Change in Working Capital |
0
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
1
|
(1)
|
(1)
|
2
|
(2)
|
(1)
|
(0)
|
(2)
|
(0)
|
(0)
|
0
|
1
|
(1)
|
(2)
|
(1)
|
(1)
|
|
| Cash from Operating Activities |
(3)
N/A
|
(5)
-46%
|
(5)
-4%
|
(4)
+11%
|
(4)
-3%
|
(5)
-20%
|
(5)
+6%
|
(7)
-36%
|
(8)
-19%
|
(5)
+32%
|
(6)
-2%
|
(5)
+9%
|
(5)
-9%
|
(6)
-10%
|
(6)
-1%
|
(7)
-12%
|
(5)
+26%
|
(3)
+33%
|
(6)
-82%
|
(10)
-62%
|
(8)
+21%
|
(6)
+29%
|
|
| Investing Cash Flow | |||||||||||||||||||||||
| Capital Expenditures |
(5)
|
(3)
|
(2)
|
(2)
|
(6)
|
(7)
|
(4)
|
(4)
|
(3)
|
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(6)
|
(4)
|
(4)
|
(4)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
0
|
(0)
|
|
| Cash from Investing Activities |
(5)
N/A
|
(3)
+38%
|
(2)
+39%
|
(2)
+17%
|
(6)
-304%
|
(7)
-12%
|
(4)
+38%
|
(4)
-5%
|
(3)
+27%
|
(3)
+7%
|
(4)
-44%
|
(5)
-15%
|
(6)
-20%
|
(7)
-8%
|
(7)
-2%
|
(7)
+1%
|
(7)
-2%
|
(8)
-25%
|
(3)
+69%
|
(0)
+87%
|
(3)
-882%
|
(4)
-13%
|
|
| Financing Cash Flow | |||||||||||||||||||||||
| Net Issuance of Common Stock |
2
|
0
|
0
|
0
|
1
|
2
|
1
|
0
|
3
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
1
|
1
|
|
| Net Issuance of Debt |
(1)
|
0
|
0
|
0
|
3
|
3
|
0
|
5
|
8
|
(1)
|
9
|
18
|
11
|
12
|
13
|
8
|
3
|
10
|
5
|
2
|
2
|
(2)
|
|
| Other |
15
|
0
|
1
|
2
|
4
|
10
|
8
|
1
|
2
|
2
|
4
|
0
|
1
|
2
|
1
|
2
|
2
|
0
|
(1)
|
6
|
13
|
11
|
|
| Cash from Financing Activities |
16
N/A
|
0
N/A
|
1
N/A
|
2
+191%
|
8
+230%
|
15
+88%
|
9
-37%
|
6
-37%
|
13
+124%
|
9
-31%
|
13
+42%
|
16
+22%
|
12
-25%
|
15
+22%
|
15
+0%
|
10
-31%
|
10
-4%
|
14
+45%
|
3
-76%
|
8
+151%
|
16
+92%
|
10
-39%
|
|
| Change in Cash | |||||||||||||||||||||||
| Net Change in Cash |
8
N/A
|
(8)
N/A
|
(6)
+23%
|
(3)
+42%
|
(3)
+25%
|
3
N/A
|
0
-94%
|
(5)
N/A
|
2
N/A
|
1
-67%
|
3
+361%
|
6
+88%
|
0
-94%
|
2
+422%
|
2
-12%
|
(3)
N/A
|
(2)
+35%
|
2
N/A
|
(5)
N/A
|
(2)
+64%
|
5
N/A
|
0
-92%
|
|
| Free Cash Flow | |||||||||||||||||||||||
| Free Cash Flow |
(8)
N/A
|
(8)
+5%
|
(7)
+13%
|
(6)
+12%
|
(10)
-81%
|
(12)
-15%
|
(9)
+24%
|
(11)
-22%
|
(11)
-1%
|
(8)
+25%
|
(10)
-17%
|
(10)
-2%
|
(12)
-14%
|
(13)
-9%
|
(13)
-2%
|
(13)
-5%
|
(12)
+12%
|
(12)
+0%
|
(13)
-7%
|
(14)
-14%
|
(11)
+20%
|
(9)
+18%
|
|