Gurit Holding AG
SIX:GURN
Cash Flow Statement
Cash Flow Statement
Gurit Holding AG
| Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||
| Net Income |
35
|
9
|
15
|
9
|
(3)
|
4
|
(0)
|
(28)
|
(96)
|
|
| Depreciation & Amortization |
13
|
13
|
14
|
15
|
15
|
15
|
15
|
15
|
13
|
|
| Stock-Based Compensation |
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
8
|
21
|
(12)
|
(7)
|
16
|
10
|
9
|
31
|
96
|
|
| Cash Taxes Paid |
16
|
14
|
10
|
8
|
6
|
4
|
5
|
7
|
8
|
|
| Change in Working Capital |
8
|
(22)
|
(29)
|
(1)
|
13
|
9
|
7
|
(5)
|
(15)
|
|
| Cash from Operating Activities |
64
N/A
|
21
-67%
|
(11)
N/A
|
16
N/A
|
42
+157%
|
38
-10%
|
30
-19%
|
13
-56%
|
(2)
N/A
|
|
| Investing Cash Flow | ||||||||||
| Capital Expenditures |
(29)
|
(24)
|
(16)
|
(15)
|
(15)
|
(11)
|
(11)
|
(11)
|
(8)
|
|
| Other Items |
1
|
1
|
(8)
|
(6)
|
2
|
(3)
|
(13)
|
(13)
|
(3)
|
|
| Cash from Investing Activities |
(27)
N/A
|
(23)
+15%
|
(23)
+1%
|
(21)
+9%
|
(12)
+41%
|
(14)
-11%
|
(24)
-75%
|
(24)
+2%
|
(12)
+51%
|
|
| Financing Cash Flow | ||||||||||
| Net Issuance of Common Stock |
(3)
|
(3)
|
(2)
|
(2)
|
0
|
0
|
(0)
|
(1)
|
(0)
|
|
| Net Issuance of Debt |
(34)
|
1
|
35
|
13
|
(45)
|
(37)
|
0
|
16
|
13
|
|
| Cash Paid for Dividends |
(14)
|
(14)
|
(3)
|
(3)
|
0
|
0
|
(2)
|
(2)
|
0
|
|
| Other |
(0)
|
1
|
1
|
(3)
|
0
|
(4)
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(52)
N/A
|
(16)
+69%
|
31
N/A
|
5
-85%
|
(48)
N/A
|
(37)
+23%
|
(2)
+95%
|
14
N/A
|
13
-9%
|
|
| Change in Cash | ||||||||||
| Effect of Foreign Exchange Rates |
1
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
0
|
(1)
|
|
| Net Change in Cash |
(14)
N/A
|
(18)
-30%
|
(5)
+70%
|
(2)
+66%
|
(20)
-998%
|
(15)
+27%
|
4
N/A
|
4
+4%
|
(2)
N/A
|
|
| Free Cash Flow | ||||||||||
| Free Cash Flow |
35
N/A
|
(3)
N/A
|
(27)
-821%
|
1
N/A
|
27
+3 213%
|
27
-2%
|
20
-26%
|
3
-85%
|
(10)
N/A
|
|