Metabolic Explorer SA
PAR:METEX
Cash Flow Statement
Cash Flow Statement
Metabolic Explorer SA
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||
| Net Income |
2
|
0
|
(0)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(8)
|
(10)
|
(4)
|
(2)
|
(4)
|
(6)
|
(7)
|
(7)
|
7
|
8
|
(11)
|
(11)
|
(6)
|
(9)
|
(8)
|
(9)
|
(10)
|
72
|
82
|
(13)
|
(51)
|
(49)
|
|
| Depreciation & Amortization |
0
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
5
|
6
|
3
|
2
|
2
|
2
|
2
|
2
|
4
|
4
|
10
|
9
|
2
|
2
|
2
|
2
|
1
|
1
|
3
|
8
|
8
|
6
|
|
| Change in Deffered Taxes |
1
|
3
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
3
|
3
|
(0)
|
(0)
|
1
|
1
|
(0)
|
(0)
|
0
|
0
|
(9)
|
(6)
|
3
|
0
|
|
| Other Non-Cash Items |
2
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
(87)
|
(86)
|
3
|
1
|
0
|
|
| Cash Taxes 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
|
|
| 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
|
1
|
2
|
4
|
|
| Change in Working Capital |
(1)
|
(2)
|
(2)
|
0
|
(1)
|
1
|
1
|
1
|
3
|
1
|
1
|
2
|
0
|
0
|
(0)
|
(1)
|
1
|
(1)
|
20
|
20
|
(7)
|
(4)
|
2
|
(2)
|
(2)
|
(1)
|
(2)
|
15
|
13
|
(26)
|
(1)
|
5
|
|
| Cash from Operating Activities |
3
N/A
|
3
-4%
|
1
-71%
|
1
-31%
|
(1)
N/A
|
(1)
+1%
|
(1)
-17%
|
(1)
+8%
|
0
N/A
|
1
+65%
|
(2)
N/A
|
(1)
+26%
|
(1)
+27%
|
0
N/A
|
(1)
N/A
|
(4)
-246%
|
(4)
+18%
|
(5)
-43%
|
35
N/A
|
36
+4%
|
(9)
N/A
|
(5)
+44%
|
(1)
+73%
|
(7)
-485%
|
(8)
-3%
|
(8)
-1%
|
(11)
-37%
|
1
N/A
|
4
+266%
|
(33)
N/A
|
(39)
-18%
|
(38)
+2%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||
| Capital Expenditures |
(4)
|
(5)
|
(2)
|
(5)
|
(9)
|
(10)
|
(6)
|
(3)
|
(3)
|
(2)
|
(1)
|
(12)
|
(8)
|
(6)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(6)
|
(16)
|
(23)
|
(23)
|
(20)
|
(16)
|
(16)
|
(16)
|
(16)
|
|
| Other Items |
(3)
|
(5)
|
(3)
|
(1)
|
(2)
|
(4)
|
(4)
|
(5)
|
(12)
|
(11)
|
1
|
13
|
3
|
2
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
6
|
7
|
15
|
19
|
12
|
(6)
|
(42)
|
(30)
|
19
|
21
|
|
| Cash from Investing Activities |
(7)
N/A
|
(9)
-38%
|
(5)
+46%
|
(6)
-8%
|
(11)
-99%
|
(13)
-23%
|
(11)
+22%
|
(8)
+22%
|
(15)
-84%
|
(13)
+13%
|
0
N/A
|
0
+443%
|
(5)
N/A
|
(4)
+32%
|
(2)
+51%
|
(2)
-3%
|
(2)
-8%
|
(1)
+26%
|
(1)
+28%
|
(1)
+32%
|
(1)
-38%
|
(1)
-2%
|
5
N/A
|
1
-77%
|
(2)
N/A
|
(4)
-105%
|
(12)
-229%
|
(26)
-119%
|
(58)
-126%
|
(46)
+20%
|
3
N/A
|
4
+50%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
55
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
7
|
3
|
57
|
55
|
0
|
8
|
|
| Net Issuance of Debt |
0
|
2
|
2
|
(0)
|
5
|
8
|
4
|
0
|
1
|
1
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
2
|
1
|
2
|
7
|
10
|
5
|
16
|
24
|
72
|
|
| 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)
|
(0)
|
0
|
0
|
(1)
|
(2)
|
(3)
|
|
| Cash from Financing Activities |
55
N/A
|
2
-96%
|
2
-6%
|
0
-98%
|
5
+13 250%
|
8
+53%
|
3
-60%
|
0
-98%
|
1
+2 820%
|
1
-37%
|
(2)
N/A
|
(1)
+44%
|
(1)
-2%
|
(2)
-59%
|
(2)
+0%
|
3
N/A
|
4
+33%
|
(0)
N/A
|
(1)
-151%
|
(1)
-37%
|
(1)
+19%
|
(1)
+10%
|
0
N/A
|
2
+403%
|
1
-50%
|
9
+922%
|
14
+55%
|
13
-8%
|
63
+397%
|
70
+12%
|
22
-69%
|
77
+253%
|
|
| 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
|
|
| Net Change in Cash |
52
N/A
|
(4)
N/A
|
(2)
+48%
|
(5)
-131%
|
(7)
-42%
|
(6)
+5%
|
(9)
-34%
|
(9)
-9%
|
(13)
-40%
|
(12)
+13%
|
(4)
+68%
|
(2)
+46%
|
(7)
-265%
|
(5)
+31%
|
(5)
+1%
|
(3)
+33%
|
(2)
+49%
|
(7)
-308%
|
33
N/A
|
34
+4%
|
(11)
N/A
|
(7)
+36%
|
4
N/A
|
(5)
N/A
|
(9)
-87%
|
(2)
+72%
|
(8)
-253%
|
(12)
-39%
|
9
N/A
|
(9)
N/A
|
(14)
-59%
|
43
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(1)
-114%
|
(1)
+18%
|
(4)
-239%
|
(10)
-152%
|
(11)
-13%
|
(8)
+32%
|
(4)
+41%
|
(2)
+48%
|
(1)
+47%
|
(3)
-124%
|
(13)
-378%
|
(9)
+35%
|
(5)
+42%
|
(4)
+23%
|
(7)
-78%
|
(6)
+17%
|
(6)
-9%
|
34
N/A
|
35
+5%
|
(9)
N/A
|
(6)
+39%
|
(3)
+49%
|
(13)
-370%
|
(24)
-79%
|
(30)
-26%
|
(34)
-11%
|
(19)
+45%
|
(11)
+39%
|
(49)
-327%
|
(55)
-13%
|
(54)
+1%
|
|