Kalray SA
PAR:ALKAL
Cash Flow Statement
Cash Flow Statement
Kalray SA
| 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)
|
(10)
|
(12)
|
(14)
|
(15)
|
(15)
|
(16)
|
(11)
|
(12)
|
(20)
|
(23)
|
(14)
|
|
| Depreciation & Amortization |
6
|
7
|
9
|
11
|
13
|
15
|
18
|
14
|
15
|
20
|
22
|
19
|
|
| Other Non-Cash Items |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
1
|
2
|
0
|
3
|
(3)
|
(20)
|
|
| Change in Working Capital |
1
|
1
|
(1)
|
1
|
(2)
|
(5)
|
(4)
|
(5)
|
(6)
|
(5)
|
8
|
11
|
|
| Cash from Operating Activities |
(4)
N/A
|
(4)
+9%
|
(6)
-51%
|
(5)
+10%
|
(7)
-40%
|
(8)
-7%
|
(2)
+77%
|
(0)
+90%
|
(2)
-1 092%
|
(2)
+19%
|
3
N/A
|
(4)
N/A
|
|
| Investing Cash Flow | |||||||||||||
| Capital Expenditures |
(5)
|
(7)
|
(3)
|
(4)
|
(5)
|
(4)
|
(15)
|
(14)
|
(21)
|
(21)
|
(34)
|
(33)
|
|
| Other Items |
(5)
|
(5)
|
(6)
|
(7)
|
(7)
|
(13)
|
(1)
|
3
|
4
|
(1)
|
14
|
37
|
|
| Cash from Investing Activities |
(10)
N/A
|
(12)
-20%
|
(9)
+22%
|
(11)
-16%
|
(12)
-11%
|
(17)
-40%
|
(16)
+7%
|
(12)
+28%
|
(17)
-44%
|
(22)
-35%
|
(20)
+10%
|
4
N/A
|
|
| Financing Cash Flow | |||||||||||||
| Net Issuance of Common Stock |
0
|
8
|
14
|
13
|
11
|
5
|
37
|
35
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
1
|
3
|
5
|
3
|
0
|
6
|
1
|
(5)
|
(1)
|
2
|
8
|
2
|
|
| Other |
0
|
(0)
|
1
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
(3)
|
(3)
|
|
| Cash from Financing Activities |
1
N/A
|
12
+919%
|
20
+70%
|
16
-19%
|
11
-30%
|
11
-1%
|
38
+244%
|
30
-22%
|
(0)
N/A
|
3
N/A
|
5
+101%
|
(0)
N/A
|
|
| Change in Cash | |||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
(13)
N/A
|
(4)
+67%
|
5
N/A
|
(0)
N/A
|
(8)
-5 244%
|
(14)
-69%
|
20
N/A
|
18
-11%
|
(19)
N/A
|
(21)
-12%
|
(12)
+46%
|
(0)
+99%
|
|
| Free Cash Flow | |||||||||||||
| Free Cash Flow |
(9)
N/A
|
(10)
-11%
|
(9)
+18%
|
(9)
-4%
|
(12)
-40%
|
(12)
+7%
|
(17)
-44%
|
(15)
+11%
|
(23)
-57%
|
(23)
+1%
|
(31)
-38%
|
(37)
-19%
|
|