Kerlink SA
PAR:ALKLK
Cash Flow Statement
Cash Flow Statement
Kerlink SA
| 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)
|
(2)
|
(2)
|
(3)
|
(6)
|
(7)
|
(9)
|
(7)
|
(6)
|
(4)
|
(2)
|
(2)
|
(3)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
2
|
2
|
2
|
4
|
4
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
1
|
(0)
|
(0)
|
|
| Cash Taxes Paid |
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
|
| Cash Interest Paid |
1
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(4)
|
(8)
|
(2)
|
3
|
4
|
1
|
2
|
2
|
1
|
2
|
(1)
|
(8)
|
(10)
|
(3)
|
4
|
5
|
6
|
3
|
|
| Cash from Operating Activities |
(6)
N/A
|
(10)
-77%
|
(4)
+66%
|
2
N/A
|
0
-93%
|
(4)
N/A
|
(4)
+10%
|
(2)
+41%
|
(2)
-18%
|
(0)
+89%
|
(1)
-416%
|
(8)
-476%
|
(12)
-39%
|
(6)
+52%
|
1
N/A
|
4
+226%
|
4
-11%
|
1
-62%
|
|
| Investing Cash Flow | |||||||||||||||||||
| Capital Expenditures |
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
|
| Other Items |
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(3)
N/A
|
(3)
-10%
|
(3)
-2%
|
(3)
+12%
|
(2)
+20%
|
(1)
+40%
|
(1)
+22%
|
(1)
-36%
|
(1)
+30%
|
(1)
+16%
|
(2)
-118%
|
(2)
-37%
|
(2)
+4%
|
(2)
+32%
|
(2)
+8%
|
(1)
+13%
|
(1)
+21%
|
(1)
-1%
|
|
| Financing Cash Flow | |||||||||||||||||||
| Net Issuance of Common Stock |
12
|
19
|
19
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
10
|
10
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(3)
|
2
|
(1)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(1)
|
(2)
|
|
| Other |
1
|
2
|
2
|
2
|
1
|
0
|
0
|
2
|
5
|
3
|
2
|
2
|
7
|
7
|
(0)
|
(1)
|
(1)
|
(0)
|
|
| Cash from Financing Activities |
9
N/A
|
22
+138%
|
21
-7%
|
(1)
N/A
|
(0)
+96%
|
(1)
-1 576%
|
(1)
-64%
|
1
N/A
|
4
+149%
|
12
+215%
|
11
-3%
|
1
-95%
|
5
+855%
|
5
-10%
|
(1)
N/A
|
(1)
+19%
|
(2)
-47%
|
(3)
-47%
|
|
| Change in Cash | |||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
|
| Net Change in Cash |
1
N/A
|
9
+1 165%
|
14
+58%
|
(2)
N/A
|
(2)
+1%
|
(6)
-173%
|
(6)
+5%
|
(2)
+62%
|
0
N/A
|
10
+6 968%
|
8
-23%
|
(10)
N/A
|
(9)
+14%
|
(3)
+70%
|
(2)
+33%
|
2
N/A
|
1
-46%
|
(2)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow |
(9)
N/A
|
(13)
-55%
|
(7)
+50%
|
(1)
+86%
|
(2)
-99%
|
(5)
-191%
|
(5)
+13%
|
(3)
+31%
|
(3)
+4%
|
(1)
+74%
|
(3)
-274%
|
(11)
-263%
|
(14)
-30%
|
(7)
+47%
|
(0)
+95%
|
3
N/A
|
2
-6%
|
0
-87%
|
|