Neurones SA
PAR:NRO
Cash Flow Statement
Cash Flow Statement
Neurones SA
| 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 |
6
|
6
|
7
|
8
|
10
|
11
|
13
|
13
|
13
|
13
|
15
|
17
|
17
|
16
|
17
|
19
|
21
|
23
|
24
|
24
|
25
|
26
|
29
|
32
|
32
|
30
|
30
|
34
|
35
|
32
|
35
|
41
|
43
|
48
|
52
|
56
|
59
|
58
|
63
|
63
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
5
|
5
|
6
|
5
|
5
|
6
|
7
|
7
|
8
|
8
|
8
|
8
|
11
|
15
|
16
|
16
|
15
|
15
|
16
|
17
|
16
|
17
|
18
|
18
|
18
|
|
| Change in Deffered Taxes |
(0)
|
(0)
|
1
|
2
|
1
|
0
|
(0)
|
1
|
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
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
0
|
1
|
0
|
2
|
0
|
1
|
0
|
1
|
2
|
2
|
2
|
3
|
3
|
4
|
5
|
6
|
7
|
6
|
7
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
(1)
|
(2)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(5)
|
(4)
|
(0)
|
(0)
|
2
|
2
|
2
|
3
|
0
|
(2)
|
(2)
|
(5)
|
(5)
|
|
| Cash Taxes Paid |
4
|
6
|
3
|
2
|
1
|
2
|
6
|
12
|
12
|
6
|
9
|
13
|
13
|
13
|
13
|
14
|
16
|
14
|
15
|
16
|
14
|
15
|
16
|
18
|
20
|
19
|
18
|
18
|
14
|
15
|
15
|
16
|
16
|
21
|
24
|
25
|
25
|
23
|
25
|
25
|
|
| Cash Interest Paid |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
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 |
(2)
|
(2)
|
(5)
|
(2)
|
2
|
(3)
|
1
|
1
|
(1)
|
(5)
|
(3)
|
(7)
|
(10)
|
(8)
|
(2)
|
(3)
|
(6)
|
(4)
|
1
|
1
|
0
|
(12)
|
(14)
|
(12)
|
(15)
|
(12)
|
(5)
|
4
|
14
|
23
|
16
|
8
|
5
|
(19)
|
(16)
|
4
|
(2)
|
(12)
|
9
|
9
|
|
| Cash from Operating Activities |
6
N/A
|
5
-8%
|
4
-18%
|
10
+136%
|
15
+55%
|
11
-31%
|
17
+58%
|
18
+9%
|
16
-15%
|
11
-29%
|
16
+41%
|
12
-19%
|
8
-34%
|
11
+31%
|
19
+77%
|
21
+10%
|
20
-6%
|
24
+18%
|
29
+21%
|
29
+3%
|
30
+2%
|
20
-33%
|
21
+4%
|
25
+20%
|
23
-8%
|
25
+8%
|
31
+24%
|
45
+44%
|
61
+37%
|
70
+14%
|
67
-4%
|
66
-2%
|
64
-3%
|
47
-27%
|
55
+16%
|
76
+38%
|
72
-5%
|
62
-14%
|
84
+36%
|
84
0%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(4)
|
(5)
|
(4)
|
(6)
|
(6)
|
(5)
|
(8)
|
(13)
|
(11)
|
(7)
|
(8)
|
(9)
|
(9)
|
(7)
|
(7)
|
(8)
|
(7)
|
(7)
|
(8)
|
(7)
|
(8)
|
(11)
|
(12)
|
(18)
|
(19)
|
(12)
|
(12)
|
|
| Other Items |
(1)
|
(4)
|
(3)
|
(2)
|
(3)
|
(5)
|
(14)
|
(14)
|
(4)
|
(2)
|
(3)
|
2
|
4
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(12)
|
(8)
|
(4)
|
(3)
|
(1)
|
(5)
|
(2)
|
0
|
(0)
|
(3)
|
(1)
|
(0)
|
(4)
|
(6)
|
(2)
|
(0)
|
(4)
|
(10)
|
(8)
|
(8)
|
|
| Cash from Investing Activities |
(2)
N/A
|
(5)
-169%
|
(5)
+1%
|
(5)
+11%
|
(5)
-19%
|
(7)
-29%
|
(16)
-138%
|
(16)
+0%
|
(6)
+63%
|
(4)
+35%
|
(6)
-42%
|
(2)
+62%
|
(1)
+51%
|
(5)
-373%
|
(6)
-24%
|
(5)
+15%
|
(7)
-33%
|
(8)
-11%
|
(6)
+21%
|
(10)
-74%
|
(25)
-139%
|
(19)
+23%
|
(11)
+42%
|
(10)
+8%
|
(10)
+4%
|
(13)
-37%
|
(9)
+30%
|
(7)
+30%
|
(8)
-23%
|
(11)
-31%
|
(8)
+25%
|
(8)
+1%
|
(11)
-33%
|
(13)
-25%
|
(12)
+8%
|
(12)
+3%
|
(22)
-82%
|
(30)
-38%
|
(20)
+34%
|
(20)
-3%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
1
|
1
|
0
|
1
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
1
|
0
|
(1)
|
(1)
|
(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
|
0
|
0
|
0
|
1
|
3
|
2
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(7)
|
(7)
|
(7)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(4)
|
(3)
|
(7)
|
(7)
|
|
| Cash Paid for Dividends |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(5)
|
(5)
|
(48)
|
(48)
|
(24)
|
(24)
|
(27)
|
(27)
|
(29)
|
(29)
|
(29)
|
|
| Other |
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
2
|
3
|
3
|
2
|
1
|
(0)
|
(1)
|
1
|
2
|
(0)
|
(0)
|
(3)
|
(5)
|
(1)
|
3
|
2
|
2
|
2
|
|
| Cash from Financing Activities |
(0)
N/A
|
(1)
-52%
|
(1)
-79%
|
(1)
+22%
|
(1)
-13%
|
(2)
-55%
|
(4)
-164%
|
(5)
-10%
|
(2)
+52%
|
(2)
+31%
|
(1)
+19%
|
(1)
+59%
|
(1)
-17%
|
(0)
+47%
|
(0)
-30%
|
(0)
+72%
|
0
N/A
|
0
+1 150%
|
(1)
N/A
|
1
N/A
|
3
+447%
|
1
-56%
|
(0)
N/A
|
1
N/A
|
0
-79%
|
(1)
N/A
|
(1)
-15%
|
(5)
-334%
|
(9)
-107%
|
(13)
-34%
|
(11)
+12%
|
(55)
-399%
|
(55)
0%
|
(34)
+39%
|
(36)
-7%
|
(35)
+4%
|
(27)
+22%
|
(31)
-15%
|
(34)
-11%
|
(34)
+1%
|
|
| 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)
|
(5)
|
(0)
|
5
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
3
N/A
|
(1)
N/A
|
(2)
-203%
|
4
N/A
|
9
+100%
|
2
-77%
|
(4)
N/A
|
(3)
+27%
|
7
N/A
|
6
-24%
|
9
+57%
|
10
+14%
|
7
-33%
|
6
-16%
|
13
+127%
|
16
+25%
|
13
-17%
|
16
+23%
|
22
+37%
|
20
-11%
|
8
-59%
|
2
-73%
|
10
+339%
|
16
+59%
|
13
-15%
|
6
-58%
|
20
+266%
|
39
+89%
|
44
+14%
|
47
+6%
|
48
+3%
|
3
-94%
|
(1)
N/A
|
0
N/A
|
7
+1 295%
|
29
+323%
|
23
-19%
|
1
-95%
|
31
+2 406%
|
30
-1%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
5
N/A
|
4
-25%
|
2
-37%
|
8
+252%
|
13
+64%
|
8
-36%
|
14
+74%
|
16
+10%
|
13
-15%
|
9
-35%
|
13
+45%
|
8
-35%
|
3
-59%
|
7
+93%
|
15
+124%
|
17
+14%
|
15
-13%
|
18
+22%
|
23
+32%
|
21
-9%
|
17
-19%
|
9
-45%
|
14
+51%
|
17
+22%
|
14
-18%
|
16
+15%
|
24
+47%
|
38
+57%
|
53
+41%
|
63
+17%
|
60
-4%
|
58
-3%
|
58
-1%
|
40
-31%
|
44
+12%
|
64
+44%
|
54
-15%
|
43
-21%
|
72
+69%
|
72
0%
|
|