Elma Electronic AG
SIX:ELMN
Cash Flow Statement
Cash Flow Statement
Elma Electronic AG
| 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
|
4
|
4
|
4
|
4
|
2
|
(6)
|
(8)
|
(4)
|
(0)
|
2
|
2
|
2
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
4
|
3
|
4
|
6
|
5
|
5
|
4
|
6
|
7
|
8
|
7
|
4
|
3
|
5
|
9
|
8
|
8
|
|
| Depreciation & Amortization |
3
|
3
|
3
|
3
|
3
|
2
|
9
|
10
|
3
|
3
|
3
|
2
|
2
|
2
|
3
|
3
|
3
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
3
|
3
|
3
|
3
|
|
| Change in Deffered Taxes |
0
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
2
|
3
|
2
|
2
|
3
|
3
|
3
|
2
|
1
|
2
|
1
|
0
|
0
|
(2)
|
(2)
|
(1)
|
0
|
(0)
|
2
|
3
|
1
|
0
|
2
|
3
|
5
|
4
|
1
|
1
|
1
|
1
|
2
|
3
|
3
|
0
|
(0)
|
2
|
4
|
5
|
4
|
2
|
|
| Cash Taxes Paid |
3
|
4
|
2
|
3
|
3
|
2
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
3
|
3
|
3
|
3
|
|
| Cash Interest Paid |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
| Change in Working Capital |
1
|
(1)
|
(5)
|
(6)
|
(5)
|
(3)
|
(4)
|
(1)
|
3
|
3
|
(1)
|
(2)
|
(2)
|
2
|
1
|
1
|
(1)
|
(1)
|
(2)
|
(4)
|
(0)
|
(2)
|
(8)
|
(9)
|
(6)
|
(2)
|
(4)
|
(3)
|
(2)
|
(1)
|
(0)
|
(0)
|
(8)
|
(4)
|
(1)
|
(11)
|
(12)
|
(8)
|
4
|
0
|
|
| Cash from Operating Activities |
9
N/A
|
9
+0%
|
4
-54%
|
2
-51%
|
4
+74%
|
4
+6%
|
(0)
N/A
|
0
N/A
|
4
+2 088%
|
8
+110%
|
5
-38%
|
2
-55%
|
2
+5%
|
3
+19%
|
3
-5%
|
4
+43%
|
2
-36%
|
2
-5%
|
5
+135%
|
4
-18%
|
5
+25%
|
3
-54%
|
(1)
N/A
|
0
N/A
|
5
+28 224%
|
9
+80%
|
6
-34%
|
5
-9%
|
8
+49%
|
9
+10%
|
10
+21%
|
13
+27%
|
6
-56%
|
6
+1%
|
7
+19%
|
(2)
N/A
|
0
N/A
|
9
+5 006%
|
19
+111%
|
14
-27%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(12)
|
(14)
|
(4)
|
(3)
|
(4)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(6)
|
(7)
|
|
| Other Items |
(6)
|
(6)
|
(0)
|
1
|
0
|
0
|
0
|
(3)
|
(3)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(8)
N/A
|
(8)
+3%
|
(2)
+75%
|
(3)
-52%
|
(4)
-33%
|
(3)
+31%
|
(2)
+17%
|
(5)
-120%
|
(4)
+8%
|
(2)
+65%
|
(1)
+45%
|
(1)
-26%
|
(2)
-50%
|
(3)
-90%
|
(3)
+3%
|
(2)
+45%
|
(2)
-25%
|
(3)
-35%
|
(2)
+22%
|
(2)
+18%
|
(9)
-433%
|
(9)
+1%
|
(3)
+66%
|
(3)
-5%
|
(3)
+4%
|
(3)
-6%
|
(2)
+29%
|
(12)
-418%
|
(14)
-14%
|
(4)
+71%
|
(3)
+30%
|
(4)
-27%
|
(3)
+16%
|
(2)
+36%
|
(3)
-33%
|
(3)
-5%
|
(3)
+1%
|
(4)
-41%
|
(6)
-53%
|
(7)
-13%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
(2)
|
(2)
|
(1)
|
1
|
1
|
4
|
4
|
(1)
|
(3)
|
(2)
|
(1)
|
(0)
|
(1)
|
2
|
1
|
(2)
|
(3)
|
(3)
|
(2)
|
4
|
5
|
2
|
4
|
1
|
(4)
|
(4)
|
7
|
7
|
(3)
|
(4)
|
(5)
|
(7)
|
(4)
|
(1)
|
4
|
3
|
(2)
|
0
|
1
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other |
0
|
0
|
0
|
0
|
(1)
|
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
|
(0)
|
|
| Cash from Financing Activities |
0
N/A
|
(1)
N/A
|
(2)
-54%
|
(1)
+52%
|
1
N/A
|
1
+81%
|
3
+129%
|
3
-10%
|
(1)
N/A
|
(3)
-449%
|
(2)
+29%
|
(1)
+53%
|
(0)
+81%
|
(1)
-165%
|
2
N/A
|
1
-19%
|
(2)
N/A
|
(3)
-27%
|
(3)
-4%
|
(2)
+25%
|
4
N/A
|
5
+16%
|
2
-68%
|
4
+128%
|
1
-75%
|
(4)
N/A
|
(4)
+14%
|
7
N/A
|
7
+1%
|
(3)
N/A
|
(4)
-20%
|
(5)
-34%
|
(7)
-35%
|
(5)
+30%
|
(2)
+63%
|
4
N/A
|
3
-23%
|
(2)
N/A
|
(0)
+90%
|
0
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
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)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
|
| Net Change in Cash |
2
N/A
|
0
-84%
|
0
-82%
|
(2)
N/A
|
0
N/A
|
2
+589%
|
0
N/A
|
(2)
N/A
|
(1)
+40%
|
3
N/A
|
1
-59%
|
(1)
N/A
|
1
N/A
|
(1)
N/A
|
1
N/A
|
4
+161%
|
(2)
N/A
|
(3)
-78%
|
1
N/A
|
0
-14%
|
1
+12%
|
(2)
N/A
|
(3)
-75%
|
0
N/A
|
3
+747%
|
1
-62%
|
(1)
N/A
|
(0)
+43%
|
0
N/A
|
1
+161%
|
3
+309%
|
4
+31%
|
(4)
N/A
|
(1)
+75%
|
2
N/A
|
(1)
N/A
|
0
N/A
|
3
+42 329%
|
13
+346%
|
6
-53%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
7
N/A
|
7
+1%
|
2
-69%
|
(1)
N/A
|
(0)
+80%
|
1
N/A
|
(2)
N/A
|
(2)
+25%
|
2
N/A
|
6
+190%
|
4
-42%
|
1
-81%
|
1
-26%
|
0
-75%
|
0
+8%
|
2
+1 386%
|
0
-82%
|
(0)
N/A
|
3
N/A
|
3
-17%
|
2
-7%
|
(0)
N/A
|
(4)
-1 123%
|
(3)
+20%
|
2
N/A
|
5
+235%
|
3
-38%
|
(7)
N/A
|
(6)
+11%
|
4
N/A
|
7
+72%
|
9
+28%
|
2
-74%
|
4
+47%
|
4
+16%
|
(5)
N/A
|
(3)
+49%
|
5
N/A
|
13
+152%
|
7
-48%
|
|