Adval Tech Holding AG
SIX:ADVN
Cash Flow Statement
Cash Flow Statement
Adval Tech Holding AG
| 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 |
4
|
8
|
8
|
5
|
(9)
|
(23)
|
(27)
|
(20)
|
(11)
|
(12)
|
(16)
|
(17)
|
(15)
|
(9)
|
(22)
|
(20)
|
2
|
(3)
|
1
|
6
|
40
|
41
|
9
|
13
|
9
|
5
|
9
|
4
|
4
|
9
|
6
|
2
|
(2)
|
(4)
|
(4)
|
(5)
|
(8)
|
(9)
|
|
| Depreciation & Amortization |
22
|
23
|
23
|
25
|
28
|
27
|
29
|
27
|
23
|
21
|
19
|
19
|
20
|
20
|
20
|
18
|
14
|
14
|
15
|
14
|
14
|
11
|
9
|
8
|
8
|
8
|
8
|
7
|
8
|
9
|
8
|
8
|
8
|
8
|
7
|
7
|
7
|
6
|
|
| Other Non-Cash Items |
(1)
|
(0)
|
1
|
(7)
|
(21)
|
(21)
|
(9)
|
(4)
|
(6)
|
(3)
|
(2)
|
2
|
1
|
(4)
|
20
|
20
|
1
|
2
|
4
|
(0)
|
(41)
|
(38)
|
(2)
|
(6)
|
(2)
|
0
|
(7)
|
(9)
|
(3)
|
(1)
|
(1)
|
1
|
1
|
2
|
1
|
1
|
2
|
1
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
2
|
0
|
4
|
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
|
|
| Cash Interest Paid |
0
|
0
|
0
|
5
|
0
|
3
|
4
|
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 |
5
|
3
|
(13)
|
(16)
|
23
|
29
|
14
|
11
|
6
|
8
|
5
|
(3)
|
1
|
5
|
(3)
|
(7)
|
(8)
|
(7)
|
(0)
|
6
|
2
|
(12)
|
(0)
|
11
|
(1)
|
(3)
|
(5)
|
(1)
|
(4)
|
(11)
|
5
|
8
|
(4)
|
(4)
|
(0)
|
(9)
|
(15)
|
2
|
|
| Cash from Operating Activities |
29
N/A
|
34
+16%
|
19
-45%
|
5
-70%
|
20
+262%
|
12
-39%
|
7
-41%
|
14
+99%
|
11
-20%
|
15
+31%
|
6
-62%
|
1
-77%
|
8
+481%
|
13
+75%
|
15
+10%
|
11
-25%
|
9
-17%
|
7
-23%
|
19
+168%
|
26
+38%
|
15
-42%
|
3
-83%
|
14
+458%
|
26
+79%
|
14
-47%
|
10
-26%
|
4
-58%
|
2
-54%
|
6
+213%
|
6
-10%
|
17
+214%
|
18
+6%
|
2
-91%
|
1
-44%
|
4
+406%
|
(6)
N/A
|
(15)
-169%
|
(1)
+96%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(15)
|
(18)
|
(23)
|
(26)
|
(26)
|
(19)
|
(14)
|
(12)
|
(15)
|
(23)
|
(21)
|
(13)
|
(12)
|
(12)
|
(9)
|
(7)
|
(8)
|
(9)
|
(11)
|
(10)
|
(8)
|
(13)
|
(17)
|
(17)
|
(10)
|
(10)
|
(8)
|
(4)
|
(3)
|
(2)
|
(4)
|
(4)
|
(3)
|
(4)
|
(6)
|
(6)
|
(5)
|
(5)
|
|
| Other Items |
2
|
(7)
|
(7)
|
(53)
|
(52)
|
(1)
|
(1)
|
1
|
(1)
|
(1)
|
10
|
15
|
5
|
1
|
33
|
35
|
2
|
(2)
|
(2)
|
(16)
|
103
|
117
|
(2)
|
8
|
9
|
1
|
(0)
|
(0)
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(14)
N/A
|
(25)
-79%
|
(30)
-24%
|
(78)
-159%
|
(78)
0%
|
(19)
+75%
|
(14)
+25%
|
(12)
+19%
|
(17)
-45%
|
(24)
-42%
|
(10)
+57%
|
2
N/A
|
(6)
N/A
|
(12)
-82%
|
23
N/A
|
28
+19%
|
(6)
N/A
|
(11)
-77%
|
(14)
-25%
|
(25)
-85%
|
96
N/A
|
104
+9%
|
(20)
N/A
|
(9)
+52%
|
(1)
+88%
|
(9)
-663%
|
(8)
+3%
|
(4)
+48%
|
(3)
+40%
|
(2)
+26%
|
(4)
-92%
|
(4)
-18%
|
(3)
+30%
|
(4)
-26%
|
(6)
-62%
|
(6)
-5%
|
(5)
+19%
|
(5)
+6%
|
|
| 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)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
1
|
7
|
11
|
(13)
|
(22)
|
(3)
|
(1)
|
(9)
|
5
|
10
|
6
|
(5)
|
(6)
|
2
|
(35)
|
(34)
|
(3)
|
(2)
|
(7)
|
7
|
(73)
|
(86)
|
(1)
|
(4)
|
0
|
1
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
1
|
2
|
10
|
4
|
|
| Cash Paid for Dividends |
(5)
|
(2)
|
(2)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(30)
|
(30)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
96
|
96
|
(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
|
|
| Cash from Financing Activities |
(4)
N/A
|
5
N/A
|
8
+64%
|
81
+861%
|
72
-11%
|
(3)
N/A
|
(1)
+54%
|
(9)
-592%
|
5
N/A
|
10
+107%
|
5
-47%
|
(5)
N/A
|
(7)
-39%
|
1
N/A
|
(35)
N/A
|
(34)
+2%
|
(3)
+91%
|
(2)
+32%
|
(7)
-231%
|
6
N/A
|
(73)
N/A
|
(116)
-58%
|
(31)
+73%
|
(7)
+78%
|
(3)
+57%
|
(3)
+11%
|
(4)
-47%
|
(3)
+28%
|
(2)
+14%
|
(1)
+41%
|
(2)
-12%
|
(2)
-26%
|
(2)
+6%
|
0
N/A
|
1
+384%
|
2
+65%
|
10
+539%
|
4
-57%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
(0)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(2)
|
(3)
|
(0)
|
1
|
(0)
|
(0)
|
(0)
|
(1)
|
1
|
(1)
|
(1)
|
0
|
0
|
(0)
|
0
|
1
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
(1)
|
|
| Net Change in Cash |
12
N/A
|
15
+23%
|
(3)
N/A
|
7
N/A
|
12
+67%
|
(10)
N/A
|
(8)
+15%
|
(7)
+22%
|
(2)
+68%
|
(2)
+20%
|
1
N/A
|
(1)
N/A
|
(6)
-930%
|
3
N/A
|
3
-2%
|
4
+36%
|
0
-95%
|
(7)
N/A
|
(3)
+53%
|
7
N/A
|
38
+440%
|
(9)
N/A
|
(36)
-305%
|
10
N/A
|
9
-10%
|
(1)
N/A
|
(8)
-507%
|
(6)
+30%
|
0
N/A
|
2
+370%
|
12
+469%
|
12
-1%
|
(3)
N/A
|
(3)
+6%
|
(1)
+59%
|
(11)
-711%
|
(10)
+9%
|
(2)
+83%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
14
N/A
|
16
+17%
|
(5)
N/A
|
(20)
-349%
|
(6)
+69%
|
(7)
-7%
|
(7)
0%
|
2
N/A
|
(4)
N/A
|
(8)
-90%
|
(15)
-91%
|
(12)
+20%
|
(4)
+64%
|
1
N/A
|
5
+438%
|
4
-29%
|
1
-70%
|
(2)
N/A
|
7
N/A
|
16
+118%
|
7
-54%
|
(10)
N/A
|
(3)
+71%
|
9
N/A
|
3
-64%
|
0
-95%
|
(4)
N/A
|
(2)
+42%
|
3
N/A
|
4
+34%
|
14
+280%
|
14
+2%
|
(2)
N/A
|
(3)
-95%
|
(2)
+41%
|
(12)
-580%
|
(20)
-68%
|
(6)
+72%
|
|