Lumibird SA
PAR:LBIRD
Cash Flow Statement
Cash Flow Statement
Lumibird SA
| 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 |
3
|
2
|
3
|
3
|
2
|
1
|
(4)
|
(6)
|
(5)
|
(4)
|
(5)
|
(1)
|
1
|
1
|
2
|
4
|
2
|
(1)
|
0
|
1
|
(1)
|
(2)
|
2
|
4
|
2
|
2
|
2
|
3
|
8
|
8
|
9
|
5
|
6
|
13
|
14
|
10
|
11
|
11
|
7
|
7
|
6
|
11
|
|
| Depreciation & Amortization |
2
|
1
|
1
|
2
|
2
|
3
|
3
|
4
|
4
|
4
|
5
|
5
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
1
|
3
|
3
|
3
|
1
|
3
|
3
|
5
|
5
|
6
|
9
|
9
|
10
|
11
|
12
|
14
|
15
|
17
|
16
|
16
|
18
|
19
|
|
| 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
|
|
| 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
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(0)
|
(0)
|
1
|
1
|
1
|
(1)
|
(0)
|
1
|
2
|
2
|
1
|
(1)
|
0
|
2
|
0
|
(7)
|
(6)
|
1
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
3
|
3
|
2
|
3
|
6
|
6
|
5
|
3
|
1
|
5
|
7
|
7
|
9
|
|
| Cash Taxes Paid |
0
|
0
|
1
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
0
|
0
|
(1)
|
(2)
|
(2)
|
1
|
(1)
|
(0)
|
1
|
2
|
2
|
2
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
0
|
(1)
|
(3)
|
(5)
|
(5)
|
(5)
|
(5)
|
(0)
|
(1)
|
3
|
5
|
1
|
(2)
|
(5)
|
(5)
|
2
|
(1)
|
(4)
|
(1)
|
(2)
|
(2)
|
1
|
2
|
0
|
0
|
(3)
|
2
|
1
|
(4)
|
(9)
|
(0)
|
4
|
(5)
|
(8)
|
(6)
|
(21)
|
(27)
|
(11)
|
(8)
|
(0)
|
3
|
(12)
|
|
| Cash from Operating Activities |
5
N/A
|
1
-83%
|
2
+130%
|
1
-66%
|
(0)
N/A
|
(4)
-1 103%
|
(6)
-50%
|
(1)
+77%
|
0
N/A
|
4
+1 268%
|
6
+39%
|
3
-45%
|
4
+35%
|
2
-58%
|
1
-24%
|
1
+6%
|
(2)
N/A
|
(1)
+34%
|
2
N/A
|
2
-9%
|
0
-86%
|
2
+783%
|
8
+245%
|
8
+4%
|
4
-49%
|
3
-25%
|
7
+142%
|
9
+27%
|
12
+29%
|
9
-28%
|
19
+123%
|
20
+2%
|
13
-34%
|
22
+68%
|
27
+21%
|
8
-69%
|
1
-83%
|
18
+1 164%
|
21
+15%
|
30
+43%
|
34
+16%
|
27
-22%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(3)
|
(3)
|
(8)
|
(10)
|
(7)
|
(5)
|
(4)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(2)
|
(4)
|
(4)
|
(8)
|
(11)
|
(13)
|
(11)
|
(8)
|
(12)
|
(14)
|
(20)
|
(24)
|
(29)
|
(33)
|
(26)
|
(21)
|
(23)
|
(22)
|
|
| Other Items |
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(6)
|
(5)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
5
|
9
|
4
|
1
|
1
|
1
|
1
|
0
|
(0)
|
0
|
0
|
(5)
|
(5)
|
1
|
1
|
(6)
|
(60)
|
(55)
|
(1)
|
(9)
|
(15)
|
0
|
7
|
(21)
|
(20)
|
0
|
0
|
|
| Cash from Investing Activities |
(4)
N/A
|
(3)
+18%
|
(8)
-170%
|
(10)
-25%
|
(7)
+28%
|
(7)
+6%
|
(10)
-46%
|
(9)
+8%
|
(4)
+52%
|
(4)
+18%
|
(3)
+4%
|
(3)
+11%
|
(3)
-7%
|
(3)
-4%
|
(4)
-21%
|
1
N/A
|
6
+404%
|
0
-100%
|
(3)
N/A
|
(3)
+11%
|
(2)
+17%
|
(2)
+10%
|
(3)
-43%
|
(4)
-37%
|
(2)
+53%
|
(4)
-74%
|
(9)
-162%
|
(13)
-40%
|
(10)
+20%
|
(13)
-21%
|
(17)
-36%
|
(68)
-299%
|
(67)
+2%
|
(16)
+77%
|
(29)
-82%
|
(39)
-37%
|
(29)
+25%
|
(26)
+11%
|
(46)
-77%
|
(40)
+13%
|
(23)
+43%
|
(22)
+5%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
4
|
5
|
1
|
1
|
3
|
3
|
0
|
5
|
6
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
0
|
4
|
4
|
0
|
(0)
|
1
|
2
|
(0)
|
(0)
|
8
|
32
|
25
|
35
|
33
|
(1)
|
0
|
(0)
|
(1)
|
(3)
|
(3)
|
(2)
|
(1)
|
0
|
|
| Net Issuance of Debt |
(1)
|
3
|
7
|
9
|
6
|
3
|
6
|
5
|
(4)
|
(4)
|
1
|
1
|
(2)
|
(2)
|
0
|
(3)
|
(3)
|
(2)
|
(4)
|
(2)
|
(1)
|
(5)
|
(5)
|
(1)
|
1
|
(0)
|
7
|
5
|
3
|
6
|
4
|
57
|
53
|
(1)
|
20
|
22
|
(4)
|
(4)
|
29
|
34
|
9
|
7
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
(1)
|
(0)
|
0
|
(1)
|
(0)
|
1
|
1
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(6)
|
|
| Cash from Financing Activities |
(1)
N/A
|
6
N/A
|
12
+89%
|
10
-18%
|
6
-33%
|
6
-8%
|
10
+77%
|
6
-43%
|
1
-83%
|
1
-3%
|
0
-71%
|
1
+196%
|
(2)
N/A
|
(1)
+29%
|
1
N/A
|
(3)
N/A
|
(2)
+28%
|
2
N/A
|
(1)
N/A
|
(2)
-187%
|
2
N/A
|
(2)
N/A
|
(6)
-190%
|
(1)
+86%
|
(4)
-367%
|
2
N/A
|
5
+198%
|
3
-48%
|
10
+253%
|
38
+282%
|
29
-24%
|
92
+219%
|
85
-8%
|
(5)
N/A
|
18
N/A
|
19
+2%
|
(8)
N/A
|
(10)
-31%
|
22
N/A
|
27
+25%
|
3
-87%
|
2
-37%
|
|
| 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
|
(1)
|
(0)
|
1
|
1
|
0
|
(1)
|
(0)
|
0
|
0
|
(0)
|
|
| Net Change in Cash |
(0)
N/A
|
4
N/A
|
5
+36%
|
0
N/A
|
(1)
N/A
|
(5)
-268%
|
(5)
-11%
|
(5)
+13%
|
(3)
+32%
|
2
N/A
|
3
+71%
|
1
-70%
|
(1)
N/A
|
(3)
-279%
|
(2)
+15%
|
(0)
+84%
|
2
N/A
|
1
-52%
|
(2)
N/A
|
(3)
-49%
|
0
N/A
|
(2)
N/A
|
(1)
+49%
|
3
N/A
|
(2)
N/A
|
1
N/A
|
4
+164%
|
(1)
N/A
|
12
N/A
|
34
+192%
|
31
-8%
|
44
+40%
|
30
-31%
|
1
-97%
|
17
+1 514%
|
(12)
N/A
|
(36)
-208%
|
(19)
+46%
|
(4)
+78%
|
17
N/A
|
15
-10%
|
7
-56%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
1
N/A
|
(2)
N/A
|
(6)
-176%
|
(9)
-56%
|
(7)
+27%
|
(9)
-28%
|
(10)
-15%
|
(6)
+41%
|
(4)
+30%
|
1
N/A
|
3
+404%
|
0
-85%
|
1
+161%
|
(2)
N/A
|
(3)
-48%
|
(3)
+7%
|
(5)
-78%
|
(5)
+4%
|
(2)
+58%
|
(2)
+5%
|
(3)
-61%
|
(1)
+75%
|
4
N/A
|
4
-12%
|
2
-50%
|
(1)
N/A
|
3
N/A
|
1
-57%
|
1
-20%
|
(4)
N/A
|
8
N/A
|
12
+42%
|
1
-94%
|
8
+928%
|
6
-16%
|
(15)
N/A
|
(28)
-82%
|
(15)
+47%
|
(5)
+67%
|
9
N/A
|
11
+33%
|
4
-61%
|
|