Genomic Vision SA
PAR:GV
Cash Flow Statement
Cash Flow Statement
Genomic Vision 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 | Jun-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||
| Net Income |
(2)
|
(4)
|
(4)
|
(6)
|
(9)
|
(10)
|
(9)
|
(7)
|
(7)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(7)
|
(11)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
0
|
(0)
|
1
|
1
|
|
| Other Non-Cash Items |
0
|
(0)
|
(1)
|
(1)
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
0
|
(1)
|
(1)
|
1
|
1
|
0
|
0
|
1
|
1
|
2
|
|
| Cash from Operating Activities |
(4)
N/A
|
(5)
-41%
|
(6)
-4%
|
(6)
-17%
|
(8)
-26%
|
(10)
-19%
|
(8)
+18%
|
(6)
+30%
|
(6)
-1%
|
(6)
-7%
|
(5)
+14%
|
(3)
+36%
|
(4)
-11%
|
(4)
-13%
|
(5)
-9%
|
(4)
+7%
|
(4)
-5%
|
(5)
-23%
|
|
| Investing Cash Flow | |||||||||||||||||||
| Capital Expenditures |
(0)
|
(1)
|
(2)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
|
| Cash from Investing Activities |
(1)
N/A
|
(2)
-162%
|
(2)
+3%
|
(1)
+19%
|
(1)
+56%
|
0
N/A
|
(0)
N/A
|
(0)
+20%
|
(0)
+80%
|
(0)
+49%
|
(0)
+19%
|
(0)
+8%
|
(0)
-500%
|
(0)
-21%
|
(0)
+85%
|
(0)
+12%
|
(0)
-1 070%
|
(1)
-89%
|
|
| Financing Cash Flow | |||||||||||||||||||
| Net Issuance of Common Stock |
24
|
0
|
0
|
0
|
0
|
1
|
3
|
4
|
7
|
6
|
3
|
5
|
5
|
5
|
5
|
2
|
0
|
0
|
|
| Net Issuance of Debt |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
3
|
5
|
|
| Other |
0
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
24
N/A
|
(0)
N/A
|
(0)
+30%
|
0
N/A
|
(0)
N/A
|
1
N/A
|
3
+141%
|
4
+16%
|
7
+71%
|
6
-17%
|
3
-46%
|
5
+63%
|
5
-5%
|
5
+5%
|
5
-2%
|
2
-53%
|
3
+39%
|
5
+57%
|
|
| Change in Cash | |||||||||||||||||||
| Net Change in Cash |
20
N/A
|
(7)
N/A
|
(7)
-2%
|
(8)
-8%
|
(9)
-12%
|
(8)
+7%
|
(5)
+40%
|
(2)
+61%
|
1
N/A
|
(0)
N/A
|
(2)
-451%
|
2
N/A
|
1
-46%
|
1
-31%
|
0
-53%
|
(2)
N/A
|
(2)
+22%
|
(1)
+37%
|
|
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow |
(4)
N/A
|
(7)
-59%
|
(7)
-6%
|
(8)
-10%
|
(9)
-12%
|
(9)
-9%
|
(8)
+13%
|
(6)
+29%
|
(6)
+3%
|
(6)
-6%
|
(5)
+14%
|
(3)
+36%
|
(4)
-15%
|
(4)
-14%
|
(5)
-7%
|
(4)
+7%
|
(5)
-5%
|
(6)
-28%
|
|