Roctool SA
PAR:ALROC
Cash Flow Statement
Cash Flow Statement
Roctool SA
| 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 |
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
1
|
(0)
|
(0)
|
(1)
|
(3)
|
(3)
|
(2)
|
|
| Depreciation & Amortization |
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
|
| Change in Deffered Taxes |
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
|
| Change in Working Capital |
2
|
1
|
(0)
|
1
|
(0)
|
1
|
(0)
|
(3)
|
(0)
|
1
|
2
|
1
|
0
|
1
|
|
| Cash from Operating Activities |
(1)
N/A
|
(2)
-181%
|
(2)
-16%
|
(1)
+48%
|
(2)
-93%
|
(0)
+82%
|
(0)
+16%
|
(2)
-440%
|
(0)
+80%
|
1
N/A
|
1
-18%
|
(2)
N/A
|
(2)
+9%
|
0
N/A
|
|
| Investing Cash Flow | |||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
|
| Other Items |
(0)
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(2)
N/A
|
(1)
+25%
|
(0)
+80%
|
(0)
-2%
|
(0)
-46%
|
(1)
-191%
|
(0)
+73%
|
1
N/A
|
(0)
N/A
|
(0)
-35%
|
(0)
+9%
|
(0)
-9%
|
(0)
-44%
|
(0)
-1%
|
|
| Financing Cash Flow | |||||||||||||||
| Net Issuance of Common Stock |
3
|
0
|
(0)
|
2
|
2
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
3
|
3
|
0
|
|
| Net Issuance of Debt |
0
|
(0)
|
(1)
|
2
|
2
|
(1)
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(0)
|
|
| Other |
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
|
| Cash from Financing Activities |
4
N/A
|
(0)
N/A
|
(1)
-51%
|
3
N/A
|
3
+1%
|
(1)
N/A
|
1
N/A
|
1
+1%
|
(1)
N/A
|
(1)
-11%
|
(1)
+1%
|
1
N/A
|
2
+3%
|
(0)
N/A
|
|
| Change in Cash | |||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
|
| Net Change in Cash |
2
N/A
|
(3)
N/A
|
(3)
+15%
|
2
N/A
|
1
-55%
|
(2)
N/A
|
1
N/A
|
0
-53%
|
(1)
N/A
|
0
N/A
|
0
-49%
|
(1)
N/A
|
(1)
+11%
|
(0)
+8%
|
|
| Free Cash Flow | |||||||||||||||
| Free Cash Flow |
(2)
N/A
|
(3)
-37%
|
(3)
+0%
|
(2)
+36%
|
(2)
-45%
|
(1)
+75%
|
(1)
-9%
|
(2)
-208%
|
(1)
+54%
|
1
N/A
|
1
-12%
|
(2)
N/A
|
(2)
+3%
|
(0)
+79%
|
|