Zur Rose Group AG
SIX:ROSE
Cash Flow Statement
Cash Flow Statement
Zur Rose Group AG
Dec-2020 | Dec-2021 | Dec-2022 | ||
---|---|---|---|---|
Operating Cash Flow | ||||
Net Income |
(136)
|
(226)
|
(171)
|
|
Depreciation & Amortization |
39
|
51
|
63
|
|
Other Non-Cash Items |
35
|
40
|
18
|
|
Cash Taxes Paid |
1
|
0
|
2
|
|
Cash Interest Paid |
12
|
14
|
16
|
|
Change in Working Capital |
(6)
|
4
|
(7)
|
|
Cash from Operating Activities |
(68)
N/A
|
(131)
-93%
|
(97)
+26%
|
|
Investing Cash Flow | ||||
Capital Expenditures |
(60)
|
(63)
|
(59)
|
|
Other Items |
(140)
|
(4)
|
(30)
|
|
Cash from Investing Activities |
(200)
N/A
|
(67)
+66%
|
(90)
-33%
|
|
Financing Cash Flow | ||||
Net Issuance of Common Stock |
206
|
187
|
42
|
|
Net Issuance of Debt |
158
|
(8)
|
1
|
|
Other |
(1)
|
0
|
(3)
|
|
Cash from Financing Activities |
363
N/A
|
180
-51%
|
39
-78%
|
|
Change in Cash | ||||
Effect of Foreign Exchange Rates |
0
|
(5)
|
(4)
|
|
Net Change in Cash |
96
N/A
|
(23)
N/A
|
(152)
-563%
|
|
Free Cash Flow | ||||
Free Cash Flow |
(127)
N/A
|
(194)
-52%
|
(157)
+19%
|