Acteos SA
PAR:EOS
Cash Flow Statement
Cash Flow Statement
Acteos SA
| Dec-2003 | Jun-2004 | Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | 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 |
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(0)
|
(1)
|
(2)
|
(2)
|
(0)
|
(0)
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
|
| Depreciation & Amortization |
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
|
| Change in Deffered Taxes |
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
1
|
0
|
1
|
0
|
(1)
|
0
|
(0)
|
0
|
0
|
(0)
|
1
|
1
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
0
|
1
|
(1)
|
(1)
|
0
|
0
|
0
|
1
|
(0)
|
(0)
|
2
|
3
|
(0)
|
(2)
|
1
|
(2)
|
(1)
|
2
|
1
|
1
|
1
|
(1)
|
1
|
1
|
(1)
|
|
| Cash from Operating Activities |
(1)
N/A
|
(1)
-11%
|
0
N/A
|
0
+258%
|
1
+79%
|
(0)
N/A
|
(1)
-980%
|
(0)
+93%
|
(1)
-650%
|
(0)
+27%
|
1
N/A
|
1
+9%
|
2
+49%
|
1
-17%
|
1
-49%
|
0
-36%
|
1
+181%
|
1
-42%
|
(1)
N/A
|
1
N/A
|
1
+71%
|
0
-97%
|
(1)
N/A
|
0
N/A
|
0
+252%
|
0
-5%
|
0
-75%
|
(1)
N/A
|
1
N/A
|
2
+192%
|
2
-17%
|
(1)
N/A
|
(1)
-13%
|
2
N/A
|
0
-99%
|
0
+3 505%
|
2
+509%
|
1
-60%
|
2
+133%
|
2
-26%
|
(1)
N/A
|
1
N/A
|
1
+30%
|
(0)
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
2
|
2
|
1
|
1
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
-43%
|
(0)
+50%
|
(0)
+30%
|
(0)
-43%
|
(0)
-40%
|
1
N/A
|
1
-3%
|
(0)
N/A
|
(0)
-121%
|
(1)
-169%
|
(1)
+28%
|
(1)
+36%
|
(1)
-83%
|
(1)
+36%
|
(0)
+20%
|
(1)
-57%
|
(1)
+14%
|
(1)
+2%
|
(1)
-18%
|
(0)
+47%
|
(0)
-15%
|
(1)
-72%
|
(1)
+2%
|
(1)
-26%
|
(1)
-2%
|
(2)
-142%
|
(3)
-3%
|
(1)
+61%
|
(1)
-6%
|
(1)
+3%
|
(1)
+4%
|
(2)
-97%
|
(2)
+1%
|
(1)
+48%
|
(1)
+4%
|
(1)
+16%
|
(1)
+4%
|
(1)
-49%
|
(2)
-40%
|
(0)
+100%
|
1
N/A
|
(1)
N/A
|
(1)
+9%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
2
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
3
|
3
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
|
| Other |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
2
|
0
|
(2)
|
(0)
|
(0)
|
0
|
1
|
0
|
2
|
0
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
0
|
|
| Cash from Financing Activities |
(0)
N/A
|
(0)
-18%
|
(0)
+80%
|
(0)
+75%
|
0
N/A
|
0
+500%
|
0
-10%
|
0
-4%
|
0
-4%
|
0
-72%
|
0
+100%
|
0
-71%
|
(0)
N/A
|
(0)
+18%
|
(0)
-7%
|
(0)
-7%
|
1
N/A
|
1
-4%
|
0
-68%
|
0
+6%
|
(0)
N/A
|
(0)
+67%
|
0
N/A
|
1
+190%
|
1
-37%
|
1
+3%
|
3
+287%
|
2
-35%
|
(1)
N/A
|
(1)
-17%
|
(1)
+3%
|
(0)
+71%
|
1
N/A
|
4
+209%
|
5
+31%
|
0
-99%
|
(2)
N/A
|
(1)
+57%
|
(1)
-53%
|
(1)
+0%
|
(2)
-28%
|
(2)
+6%
|
(0)
+100%
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
(1)
-15%
|
(0)
+99%
|
0
N/A
|
1
+106%
|
0
-92%
|
0
+583%
|
1
+232%
|
(1)
N/A
|
(1)
-46%
|
(0)
+96%
|
0
N/A
|
1
+211%
|
0
-77%
|
(0)
N/A
|
(0)
-130%
|
1
N/A
|
1
-43%
|
(1)
N/A
|
0
N/A
|
1
+372%
|
(0)
N/A
|
(1)
-102%
|
1
N/A
|
0
-56%
|
0
-7%
|
1
+172%
|
(1)
N/A
|
(1)
+27%
|
0
N/A
|
0
-94%
|
(2)
N/A
|
(2)
+20%
|
4
N/A
|
4
+9%
|
(1)
N/A
|
(1)
-26%
|
(1)
-16%
|
(0)
+43%
|
(1)
-222%
|
(2)
-69%
|
(0)
+94%
|
0
N/A
|
(1)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(1)
-15%
|
0
N/A
|
0
+1 650%
|
1
+89%
|
(0)
N/A
|
(1)
-374%
|
(0)
+77%
|
(1)
-179%
|
(1)
-11%
|
0
N/A
|
0
+200%
|
1
+204%
|
0
-59%
|
(0)
N/A
|
(0)
-191%
|
0
N/A
|
(0)
N/A
|
(1)
-645%
|
(0)
+94%
|
1
N/A
|
(1)
N/A
|
(1)
-144%
|
(1)
+46%
|
(1)
+36%
|
(1)
-121%
|
(1)
+52%
|
(1)
-36%
|
(0)
+68%
|
1
N/A
|
1
-30%
|
(2)
N/A
|
(3)
-60%
|
(0)
+93%
|
(1)
-386%
|
(1)
+48%
|
1
N/A
|
0
-92%
|
1
+809%
|
(0)
N/A
|
(3)
-41 292%
|
(1)
+77%
|
(1)
+14%
|
(3)
-414%
|
|