SW Umwelttechnik Stoiser & Wolschner AG
VSE:SWUT
Cash Flow Statement
Cash Flow Statement
SW Umwelttechnik Stoiser & Wolschner AG
| Sep-2007 | Dec-2007 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Sep-2011 | Dec-2011 | 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 |
4
|
1
|
3
|
0
|
(5)
|
(14)
|
(13)
|
(11)
|
(3)
|
3
|
(2)
|
1
|
(2)
|
(1)
|
(4)
|
(4)
|
(1)
|
1
|
3
|
5
|
7
|
10
|
11
|
9
|
10
|
11
|
11
|
13
|
12
|
12
|
8
|
1
|
1
|
|
| Depreciation & Amortization |
6
|
5
|
5
|
6
|
6
|
7
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
5
|
4
|
4
|
2
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
6
|
7
|
7
|
|
| Other Non-Cash Items |
3
|
2
|
4
|
4
|
4
|
11
|
6
|
6
|
1
|
(5)
|
1
|
(2)
|
1
|
1
|
4
|
5
|
1
|
2
|
1
|
1
|
1
|
0
|
0
|
2
|
1
|
0
|
1
|
3
|
2
|
3
|
5
|
5
|
3
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
2
|
1
|
|
| Cash Interest Paid |
2
|
3
|
4
|
4
|
4
|
5
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
1
|
2
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
3
|
3
|
4
|
4
|
4
|
|
| Change in Working Capital |
(2)
|
(3)
|
(11)
|
(9)
|
(2)
|
(1)
|
3
|
5
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(2)
|
(4)
|
1
|
(1)
|
(5)
|
(2)
|
(5)
|
(5)
|
(0)
|
(6)
|
(10)
|
(10)
|
(10)
|
(9)
|
(8)
|
(7)
|
(2)
|
2
|
(5)
|
|
| Cash from Operating Activities |
10
N/A
|
5
-50%
|
1
-87%
|
2
+145%
|
3
+91%
|
3
-3%
|
3
-7%
|
6
+114%
|
3
-47%
|
2
-26%
|
2
-6%
|
2
+4%
|
2
-34%
|
3
+128%
|
3
-22%
|
1
-66%
|
3
+221%
|
5
+80%
|
3
-47%
|
8
+188%
|
7
-18%
|
8
+24%
|
15
+73%
|
9
-39%
|
6
-36%
|
6
+5%
|
7
+26%
|
11
+49%
|
11
+2%
|
13
+15%
|
17
+27%
|
14
-14%
|
7
-53%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(26)
|
(26)
|
(18)
|
(15)
|
(9)
|
(10)
|
(5)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(3)
|
(4)
|
(6)
|
(10)
|
(10)
|
(7)
|
(7)
|
(7)
|
(8)
|
(12)
|
(23)
|
(28)
|
(20)
|
(18)
|
(15)
|
(8)
|
|
| Other Items |
1
|
3
|
3
|
3
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
1
|
1
|
0
|
0
|
2
|
2
|
1
|
0
|
0
|
0
|
3
|
3
|
0
|
0
|
|
| Cash from Investing Activities |
(26)
N/A
|
(23)
+9%
|
(14)
+38%
|
(12)
+14%
|
(10)
+16%
|
(11)
-7%
|
(6)
+45%
|
(4)
+37%
|
(3)
+26%
|
(3)
+10%
|
(2)
+7%
|
(3)
-10%
|
(2)
+20%
|
(2)
-3%
|
(2)
+21%
|
(2)
+5%
|
(1)
+18%
|
(0)
+70%
|
(1)
-222%
|
(5)
-292%
|
(8)
-65%
|
(10)
-18%
|
(7)
+31%
|
(5)
+19%
|
(5)
+6%
|
(7)
-33%
|
(11)
-70%
|
(22)
-95%
|
(28)
-23%
|
(17)
+37%
|
(15)
+12%
|
(15)
+0%
|
(8)
+49%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
17
|
22
|
11
|
10
|
8
|
8
|
5
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
(1)
|
(0)
|
1
|
(1)
|
(3)
|
(2)
|
(1)
|
1
|
0
|
(2)
|
(4)
|
(4)
|
(2)
|
4
|
14
|
18
|
10
|
4
|
1
|
(4)
|
|
| 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)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
|
| Other |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
1
|
(4)
|
0
|
4
|
(3)
|
(2)
|
2
|
3
|
4
|
1
|
(1)
|
(3)
|
(3)
|
2
|
5
|
|
| Cash from Financing Activities |
17
N/A
|
22
+27%
|
11
-51%
|
9
-12%
|
7
-25%
|
7
0%
|
5
-31%
|
(0)
N/A
|
(1)
-160%
|
(1)
+27%
|
(0)
+55%
|
(0)
+81%
|
0
N/A
|
(1)
N/A
|
(0)
+49%
|
0
N/A
|
(2)
N/A
|
(4)
-124%
|
(1)
+81%
|
(5)
-592%
|
1
N/A
|
4
+259%
|
(6)
N/A
|
(6)
0%
|
(3)
+44%
|
(0)
+93%
|
5
N/A
|
13
+152%
|
15
+19%
|
4
-71%
|
(2)
N/A
|
0
N/A
|
1
+163%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(1)
|
(1)
|
1
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
0
|
1
|
0
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
|
| Net Change in Cash |
1
N/A
|
2
+107%
|
(2)
N/A
|
(1)
+62%
|
(0)
+61%
|
(1)
-326%
|
1
N/A
|
1
-18%
|
(1)
N/A
|
(1)
+14%
|
(1)
+21%
|
(0)
+36%
|
(0)
+47%
|
0
N/A
|
1
+4%
|
(0)
N/A
|
0
N/A
|
1
+4 679%
|
0
-79%
|
(1)
N/A
|
0
N/A
|
3
+602%
|
3
-3%
|
(2)
N/A
|
(3)
-64%
|
(1)
+61%
|
1
N/A
|
1
+48%
|
(1)
N/A
|
0
N/A
|
(1)
N/A
|
(1)
+19%
|
0
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(16)
N/A
|
(21)
-33%
|
(17)
+21%
|
(14)
+19%
|
(6)
+54%
|
(7)
-13%
|
(2)
+72%
|
3
N/A
|
0
-90%
|
(0)
N/A
|
(0)
+10%
|
(0)
-11%
|
(1)
-153%
|
1
N/A
|
1
-39%
|
(1)
N/A
|
2
N/A
|
2
+46%
|
(1)
N/A
|
2
N/A
|
(3)
N/A
|
(1)
+50%
|
8
N/A
|
2
-76%
|
(2)
N/A
|
(2)
+5%
|
(4)
-165%
|
(11)
-170%
|
(16)
-43%
|
(7)
+54%
|
(2)
+74%
|
(1)
+35%
|
(1)
-2%
|
|