MCH Group AG
SIX:MCHN
Cash Flow Statement
Cash Flow Statement
MCH Group AG
| 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 |
0
|
34
|
0
|
(110)
|
0
|
(190)
|
0
|
(10)
|
0
|
(72)
|
0
|
(17)
|
0
|
(9)
|
0
|
(14)
|
0
|
2
|
0
|
|
| Depreciation & Amortization |
0
|
44
|
0
|
45
|
0
|
186
|
0
|
25
|
0
|
21
|
0
|
22
|
0
|
28
|
0
|
14
|
0
|
20
|
0
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(8)
|
0
|
2
|
0
|
3
|
0
|
|
| Other Non-Cash Items |
0
|
1
|
0
|
100
|
0
|
16
|
0
|
(5)
|
0
|
(4)
|
0
|
(19)
|
0
|
(7)
|
0
|
(1)
|
0
|
(2)
|
0
|
|
| Change in Working Capital |
60
|
(42)
|
71
|
32
|
63
|
(21)
|
(29)
|
(2)
|
(22)
|
(29)
|
(64)
|
(5)
|
8
|
(13)
|
(1)
|
26
|
14
|
(14)
|
23
|
|
| Cash from Operating Activities |
60
N/A
|
38
-37%
|
71
+87%
|
68
-4%
|
63
-8%
|
(10)
N/A
|
(29)
-194%
|
9
N/A
|
(22)
N/A
|
(85)
-292%
|
(64)
+24%
|
(20)
+68%
|
8
N/A
|
(9)
N/A
|
(1)
+92%
|
26
N/A
|
14
-46%
|
8
-42%
|
23
+173%
|
|
| Investing Cash Flow | ||||||||||||||||||||
| Capital Expenditures |
0
|
(14)
|
0
|
(13)
|
0
|
(15)
|
0
|
(6)
|
0
|
(3)
|
0
|
(8)
|
0
|
(25)
|
0
|
(13)
|
0
|
(16)
|
0
|
|
| Other Items |
(14)
|
(1)
|
(123)
|
(115)
|
(21)
|
4
|
(1)
|
7
|
(2)
|
3
|
(3)
|
16
|
(3)
|
(0)
|
(20)
|
3
|
(9)
|
0
|
(16)
|
|
| Cash from Investing Activities |
(14)
N/A
|
(15)
-7%
|
(123)
-725%
|
(128)
-4%
|
(21)
+84%
|
(11)
+47%
|
(1)
+88%
|
1
N/A
|
(2)
N/A
|
(0)
+89%
|
(3)
-1 015%
|
8
N/A
|
(3)
N/A
|
(25)
-894%
|
(20)
+23%
|
(10)
+49%
|
(9)
+9%
|
(15)
-68%
|
(16)
-4%
|
|
| Financing Cash Flow | ||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
74
|
0
|
0
|
0
|
(0)
|
0
|
|
| Net Issuance of Debt |
0
|
(1)
|
0
|
(51)
|
0
|
34
|
0
|
(1)
|
0
|
7
|
0
|
(0)
|
0
|
(1)
|
0
|
(102)
|
0
|
(1)
|
0
|
|
| Cash Paid for Dividends |
0
|
(3)
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(5)
|
0
|
(55)
|
0
|
100
|
(0)
|
(66)
|
0
|
7
|
70
|
69
|
0
|
(4)
|
3
|
(22)
|
2
|
(0)
|
(0)
|
(3)
|
|
| Cash from Financing Activities |
(5)
N/A
|
(4)
+21%
|
(55)
-1 433%
|
(54)
+2%
|
100
N/A
|
34
-66%
|
(66)
N/A
|
(1)
+99%
|
7
N/A
|
77
+977%
|
69
-10%
|
(4)
N/A
|
(4)
-10%
|
76
N/A
|
(22)
N/A
|
(100)
-346%
|
(0)
+100%
|
(1)
-217%
|
(3)
-157%
|
|
| Change in Cash | ||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
0
|
(0)
|
(1)
|
1
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(3)
|
(4)
|
(2)
|
0
|
2
|
(4)
|
|
| Net Change in Cash |
41
N/A
|
20
-52%
|
(108)
N/A
|
(115)
-7%
|
143
N/A
|
14
-91%
|
(97)
N/A
|
9
N/A
|
(18)
N/A
|
(8)
+53%
|
2
N/A
|
(16)
N/A
|
1
N/A
|
38
+4 427%
|
(47)
N/A
|
(86)
-84%
|
5
N/A
|
(7)
N/A
|
0
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||
| Free Cash Flow |
60
N/A
|
24
-61%
|
71
+200%
|
55
-23%
|
63
+15%
|
(25)
N/A
|
(29)
-16%
|
3
N/A
|
(22)
N/A
|
(88)
-305%
|
(64)
+27%
|
(28)
+57%
|
8
N/A
|
(34)
N/A
|
(1)
+98%
|
14
N/A
|
14
+5%
|
(7)
N/A
|
23
N/A
|
|