Tonner Drones SA
PAR:ALTD
Cash Flow Statement
Cash Flow Statement
Tonner Drones 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||
| Net Income |
(12)
|
(7)
|
(6)
|
(7)
|
(9)
|
(9)
|
(10)
|
(11)
|
(10)
|
(9)
|
(10)
|
(9)
|
(10)
|
(6)
|
(4)
|
(10)
|
(23)
|
|
| Depreciation & Amortization |
5
|
2
|
1
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
4
|
2
|
3
|
3
|
3
|
15
|
|
| Change in Deffered Taxes |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
1
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
1
|
2
|
(4)
|
(4)
|
0
|
2
|
|
| Change in Working Capital |
(1)
|
(3)
|
(1)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
1
|
2
|
(0)
|
1
|
0
|
(8)
|
(5)
|
3
|
|
| Cash from Operating Activities |
(7)
N/A
|
(8)
-18%
|
(5)
+40%
|
(5)
-3%
|
(6)
-30%
|
(8)
-30%
|
(8)
-3%
|
(9)
-2%
|
(8)
+13%
|
(5)
+36%
|
(4)
+22%
|
(5)
-24%
|
(4)
+14%
|
(7)
-63%
|
(13)
-98%
|
(11)
+12%
|
(3)
+72%
|
|
| Investing Cash Flow | ||||||||||||||||||
| Capital Expenditures |
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
|
| Other Items |
2
|
3
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(0)
|
(2)
|
(5)
|
(6)
|
(3)
|
3
|
3
|
2
|
6
|
(0)
|
|
| Cash from Investing Activities |
(0)
N/A
|
2
N/A
|
(1)
N/A
|
(2)
-100%
|
(3)
-48%
|
(4)
-61%
|
(4)
+10%
|
(2)
+38%
|
(4)
-60%
|
(6)
-63%
|
(7)
-8%
|
(5)
+33%
|
1
N/A
|
0
-53%
|
(0)
N/A
|
5
N/A
|
(1)
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||
| Net Issuance of Common Stock |
6
|
12
|
8
|
8
|
8
|
7
|
11
|
14
|
13
|
9
|
10
|
10
|
11
|
8
|
10
|
7
|
2
|
|
| Net Issuance of Debt |
(0)
|
(2)
|
(2)
|
0
|
(0)
|
1
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(0)
|
(1)
|
(3)
|
3
|
|
| Other |
2
|
0
|
(0)
|
0
|
(0)
|
0
|
1
|
0
|
0
|
2
|
1
|
0
|
(4)
|
2
|
1
|
(0)
|
(2)
|
|
| Cash from Financing Activities |
8
N/A
|
11
+46%
|
6
-48%
|
8
+37%
|
8
-2%
|
8
-3%
|
11
+44%
|
13
+19%
|
12
-11%
|
10
-14%
|
10
-2%
|
8
-20%
|
6
-23%
|
9
+53%
|
10
+5%
|
4
-62%
|
3
-15%
|
|
| Change in Cash | ||||||||||||||||||
| Net Change in Cash |
1
N/A
|
5
+371%
|
0
-94%
|
1
+331%
|
(1)
N/A
|
(5)
-356%
|
(1)
+74%
|
2
N/A
|
0
-81%
|
(1)
N/A
|
(1)
+30%
|
(1)
-93%
|
3
N/A
|
3
+9%
|
(3)
N/A
|
(3)
+5%
|
(1)
+74%
|
|
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow |
(9)
N/A
|
(9)
-3%
|
(5)
+39%
|
(6)
-13%
|
(8)
-30%
|
(11)
-35%
|
(11)
-7%
|
(11)
+7%
|
(9)
+14%
|
(6)
+32%
|
(5)
+22%
|
(7)
-36%
|
(7)
+1%
|
(9)
-35%
|
(15)
-69%
|
(13)
+15%
|
(4)
+70%
|
|