Mikron Holding AG
SIX:MIKN
Cash Flow Statement
Cash Flow Statement
Mikron Holding AG
| Dec-2001 | Jun-2002 | Dec-2002 | Jun-2003 | Dec-2003 | Jun-2004 | Dec-2004 | Jun-2005 | 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
0
|
0
|
(142)
|
0
|
94
|
0
|
(16)
|
0
|
13
|
16
|
6
|
6
|
7
|
9
|
(15)
|
(35)
|
(33)
|
(18)
|
0
|
6
|
7
|
5
|
8
|
9
|
2
|
2
|
2
|
(3)
|
1
|
5
|
2
|
0
|
1
|
7
|
12
|
13
|
9
|
(20)
|
(22)
|
14
|
17
|
16
|
24
|
28
|
29
|
29
|
28
|
32
|
33
|
|
| Depreciation & Amortization |
0
|
0
|
43
|
0
|
32
|
0
|
18
|
0
|
10
|
0
|
9
|
0
|
10
|
0
|
11
|
0
|
11
|
0
|
10
|
0
|
8
|
0
|
8
|
0
|
8
|
0
|
7
|
0
|
7
|
0
|
8
|
0
|
8
|
0
|
8
|
0
|
8
|
0
|
10
|
0
|
9
|
0
|
9
|
0
|
9
|
0
|
9
|
0
|
10
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
(1)
|
0
|
(0)
|
0
|
(0)
|
0
|
(1)
|
0
|
2
|
0
|
(2)
|
0
|
(2)
|
0
|
(1)
|
0
|
1
|
0
|
(1)
|
0
|
(5)
|
|
| 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
|
1
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
0
|
60
|
0
|
(119)
|
(18)
|
2
|
(27)
|
(10)
|
(10)
|
(8)
|
(5)
|
(1)
|
(1)
|
(1)
|
7
|
3
|
1
|
(2)
|
9
|
(1)
|
15
|
0
|
3
|
2
|
(2)
|
0
|
2
|
2
|
1
|
1
|
3
|
1
|
15
|
3
|
12
|
6
|
21
|
9
|
1
|
1
|
16
|
(1)
|
5
|
4
|
12
|
(1)
|
44
|
3
|
|
| Cash Taxes Paid |
1
|
0
|
2
|
0
|
5
|
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
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
26
|
0
|
25
|
0
|
4
|
0
|
3
|
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
|
0
|
0
|
|
| Change in Working Capital |
(5)
|
38
|
53
|
(4)
|
18
|
13
|
(11)
|
(4)
|
(2)
|
(9)
|
(24)
|
2
|
5
|
(21)
|
(4)
|
8
|
20
|
23
|
7
|
2
|
(7)
|
(9)
|
(9)
|
(11)
|
(3)
|
0
|
(3)
|
(5)
|
7
|
14
|
2
|
(4)
|
6
|
(4)
|
(2)
|
(22)
|
(18)
|
26
|
14
|
16
|
26
|
0
|
(3)
|
15
|
(32)
|
(39)
|
34
|
(18)
|
(28)
|
|
| Cash from Operating Activities |
(5)
N/A
|
38
N/A
|
15
-61%
|
(4)
N/A
|
25
N/A
|
(5)
N/A
|
(6)
-14%
|
(31)
-402%
|
10
N/A
|
8
-26%
|
(17)
N/A
|
11
N/A
|
21
+82%
|
(3)
N/A
|
(8)
-166%
|
(9)
-4%
|
1
N/A
|
16
+1 032%
|
15
-8%
|
17
+15%
|
8
-53%
|
11
+33%
|
10
-9%
|
11
+11%
|
11
-3%
|
9
-19%
|
7
-22%
|
2
-75%
|
16
+813%
|
27
+72%
|
13
-52%
|
(7)
N/A
|
16
N/A
|
32
+102%
|
20
-36%
|
3
-86%
|
7
+158%
|
28
+280%
|
9
-67%
|
30
+225%
|
51
+70%
|
32
-37%
|
28
-14%
|
47
+71%
|
10
-78%
|
3
-72%
|
69
+2 266%
|
51
-27%
|
13
-75%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
(1)
|
0
|
(13)
|
0
|
(17)
|
(4)
|
(12)
|
(12)
|
(10)
|
(12)
|
(13)
|
(13)
|
(11)
|
(8)
|
(3)
|
(0)
|
(3)
|
(5)
|
(10)
|
(10)
|
(12)
|
(11)
|
(6)
|
(6)
|
(8)
|
(9)
|
(13)
|
(9)
|
(7)
|
(8)
|
(9)
|
(9)
|
(12)
|
(12)
|
(11)
|
(10)
|
(15)
|
(17)
|
(20)
|
(16)
|
(11)
|
(7)
|
(9)
|
(12)
|
(21)
|
(27)
|
(26)
|
|
| Other Items |
(115)
|
(10)
|
8
|
(4)
|
(5)
|
21
|
61
|
28
|
16
|
14
|
1
|
0
|
1
|
6
|
7
|
6
|
5
|
1
|
(22)
|
(28)
|
(1)
|
(3)
|
4
|
11
|
5
|
0
|
(5)
|
(1)
|
0
|
(4)
|
1
|
3
|
(2)
|
0
|
(2)
|
1
|
11
|
4
|
4
|
3
|
3
|
1
|
(35)
|
(11)
|
15
|
(9)
|
42
|
(14)
|
(23)
|
|
| Cash from Investing Activities |
(115)
N/A
|
(10)
+92%
|
8
N/A
|
(4)
N/A
|
(18)
-394%
|
21
N/A
|
44
+110%
|
25
-44%
|
4
-84%
|
2
-55%
|
(9)
N/A
|
(11)
-26%
|
(13)
-11%
|
(7)
+42%
|
(4)
+41%
|
(2)
+53%
|
2
N/A
|
1
-75%
|
(25)
N/A
|
(33)
-32%
|
(12)
+65%
|
(13)
-12%
|
(8)
+38%
|
0
N/A
|
(0)
N/A
|
(6)
-14 675%
|
(12)
-110%
|
(11)
+15%
|
(12)
-15%
|
(13)
-4%
|
(6)
+50%
|
(5)
+12%
|
(10)
-89%
|
(9)
+13%
|
(14)
-51%
|
(11)
+21%
|
(0)
+100%
|
(6)
-12 265%
|
(11)
-71%
|
(14)
-26%
|
(18)
-28%
|
(15)
+17%
|
(46)
-211%
|
(18)
+61%
|
6
N/A
|
(20)
N/A
|
20
N/A
|
(41)
N/A
|
(49)
-21%
|
|
| 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
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
|
| Net Issuance of Debt |
0
|
0
|
(13)
|
0
|
26
|
0
|
(62)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
6
|
1
|
14
|
0
|
(9)
|
(1)
|
2
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
5
|
5
|
(1)
|
(1)
|
(1)
|
(1)
|
(16)
|
(16)
|
7
|
6
|
3
|
3
|
(17)
|
(17)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(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
|
(2)
|
0
|
(3)
|
0
|
(2)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
|
| Other |
70
|
(45)
|
0
|
18
|
0
|
(3)
|
0
|
(31)
|
(0)
|
1
|
1
|
(0)
|
1
|
0
|
0
|
9
|
(0)
|
4
|
(0)
|
(2)
|
0
|
(1)
|
0
|
(0)
|
0
|
(1)
|
0
|
2
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
3
|
(0)
|
(4)
|
(0)
|
1
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
70
N/A
|
(45)
N/A
|
(13)
+71%
|
18
N/A
|
26
+40%
|
(3)
N/A
|
(62)
-1 900%
|
(32)
+48%
|
(2)
+94%
|
0
N/A
|
(1)
N/A
|
0
N/A
|
(1)
N/A
|
0
N/A
|
6
+3 518%
|
10
+64%
|
14
+38%
|
4
-70%
|
(9)
N/A
|
(3)
+67%
|
2
N/A
|
(1)
N/A
|
(2)
-54%
|
(3)
-26%
|
(3)
+1%
|
(2)
+34%
|
(2)
+7%
|
(1)
+64%
|
5
N/A
|
4
-11%
|
(2)
N/A
|
(2)
+7%
|
(2)
-1%
|
(3)
-45%
|
(21)
-629%
|
(23)
-12%
|
3
N/A
|
9
+168%
|
3
-71%
|
(1)
N/A
|
(17)
-1 215%
|
(20)
-13%
|
(6)
+69%
|
(9)
-45%
|
(10)
-12%
|
(12)
-19%
|
(11)
+7%
|
(10)
+5%
|
(10)
+9%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(1)
|
(3)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
0
|
(0)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
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)
|
(1)
|
(1)
|
0
|
1
|
(2)
|
(2)
|
|
| Net Change in Cash |
(51)
N/A
|
(20)
+62%
|
8
N/A
|
10
+26%
|
33
+238%
|
13
-61%
|
(24)
N/A
|
(38)
-62%
|
12
N/A
|
9
-25%
|
(27)
N/A
|
0
N/A
|
7
+1 643%
|
(10)
N/A
|
(6)
+38%
|
(0)
+93%
|
17
N/A
|
21
+20%
|
(19)
N/A
|
(20)
-1%
|
(2)
+91%
|
(3)
-87%
|
(1)
+83%
|
8
N/A
|
8
-5%
|
1
-91%
|
(7)
N/A
|
(9)
-34%
|
8
N/A
|
18
+132%
|
4
-76%
|
(14)
N/A
|
3
N/A
|
20
+485%
|
(15)
N/A
|
(32)
-117%
|
10
N/A
|
30
+187%
|
0
-99%
|
15
+3 333%
|
16
+7%
|
(2)
N/A
|
(25)
-954%
|
19
N/A
|
5
-75%
|
(29)
N/A
|
79
N/A
|
(2)
N/A
|
(48)
-2 175%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(5)
N/A
|
38
N/A
|
14
-63%
|
(4)
N/A
|
12
N/A
|
(5)
N/A
|
(23)
-319%
|
(35)
-53%
|
(2)
+94%
|
(5)
-126%
|
(27)
-490%
|
(0)
+98%
|
7
N/A
|
(16)
N/A
|
(20)
-22%
|
(17)
+14%
|
(2)
+88%
|
16
N/A
|
12
-26%
|
12
+1%
|
(2)
N/A
|
1
N/A
|
(2)
N/A
|
0
N/A
|
5
+3 253%
|
3
-49%
|
(1)
N/A
|
(8)
-687%
|
3
N/A
|
18
+508%
|
6
-67%
|
(15)
N/A
|
7
N/A
|
22
+215%
|
8
-63%
|
(9)
N/A
|
(4)
+55%
|
18
N/A
|
(6)
N/A
|
12
N/A
|
30
+144%
|
16
-47%
|
16
+2%
|
41
+149%
|
1
-96%
|
(9)
N/A
|
48
N/A
|
24
-51%
|
(13)
N/A
|
|