Wolford AG
VSE:WOL
Cash Flow Statement
Cash Flow Statement
Wolford AG
| Oct-2003 | Jan-2004 | Jul-2004 | Oct-2004 | Jan-2005 | Apr-2005 | Jul-2005 | Oct-2005 | Jan-2006 | Apr-2006 | Jul-2006 | Oct-2006 | Jan-2007 | Apr-2007 | Jul-2007 | Oct-2007 | Jan-2008 | Apr-2008 | Jul-2008 | Oct-2008 | Jan-2009 | Apr-2009 | Jul-2009 | Oct-2009 | Jan-2010 | Apr-2010 | Jul-2010 | Oct-2010 | Jan-2011 | Apr-2011 | Jul-2011 | Oct-2011 | Jan-2012 | Apr-2012 | Jul-2012 | Oct-2012 | Jan-2013 | Apr-2013 | Jul-2013 | Oct-2013 | Jan-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Oct-2019 | Apr-2020 | Oct-2020 | Dec-2020 | Jun-2021 | Sep-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
6
|
0
|
2
|
8
|
5
|
1
|
3
|
0
|
(2)
|
(4)
|
(5)
|
(5)
|
(6)
|
2
|
(0)
|
(1)
|
1
|
(5)
|
(2)
|
(4)
|
(4)
|
(9)
|
(11)
|
(10)
|
(17)
|
(16)
|
(16)
|
(15)
|
(11)
|
(11)
|
(11)
|
(12)
|
(10)
|
(16)
|
(35)
|
6
|
17
|
1
|
(11)
|
(9)
|
(12)
|
(35)
|
(31)
|
(27)
|
(37)
|
(51)
|
(60)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
9
|
0
|
4
|
6
|
9
|
11
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
8
|
9
|
9
|
9
|
9
|
9
|
9
|
11
|
11
|
11
|
11
|
12
|
12
|
12
|
12
|
8
|
7
|
7
|
7
|
8
|
14
|
25
|
25
|
16
|
24
|
11
|
15
|
15
|
18
|
17
|
20
|
19
|
18
|
17
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
(0)
|
0
|
0
|
(0)
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
(3)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
2
|
0
|
(0)
|
(0)
|
4
|
6
|
(38)
|
(39)
|
(37)
|
5
|
2
|
3
|
4
|
5
|
2
|
2
|
4
|
12
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
2
|
2
|
2
|
2
|
1
|
2
|
2
|
2
|
2
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
(0)
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
2
|
1
|
1
|
1
|
2
|
2
|
4
|
(0)
|
0
|
(2)
|
3
|
3
|
4
|
6
|
4
|
4
|
|
| Change in Working Capital |
20
|
30
|
(1)
|
(3)
|
(5)
|
5
|
9
|
7
|
8
|
(8)
|
2
|
5
|
4
|
(6)
|
5
|
2
|
6
|
(13)
|
1
|
5
|
3
|
(3)
|
12
|
12
|
20
|
10
|
21
|
21
|
18
|
(2)
|
10
|
1
|
(8)
|
(7)
|
(4)
|
(2)
|
(1)
|
(1)
|
(1)
|
1
|
4
|
3
|
3
|
1
|
(5)
|
(4)
|
(2)
|
(3)
|
1
|
(4)
|
(4)
|
(7)
|
(9)
|
1
|
5
|
6
|
6
|
6
|
1
|
(1)
|
0
|
(2)
|
3
|
10
|
(1)
|
(13)
|
(15)
|
0
|
(8)
|
(3)
|
9
|
2
|
(2)
|
15
|
12
|
(8)
|
|
| Cash from Operating Activities |
20
N/A
|
30
+46%
|
(1)
N/A
|
(3)
-197%
|
(5)
-76%
|
10
N/A
|
9
-13%
|
7
-13%
|
8
+5%
|
4
-45%
|
2
-45%
|
5
+102%
|
4
-8%
|
7
+58%
|
5
-27%
|
2
-53%
|
6
+137%
|
4
-33%
|
1
-73%
|
5
+419%
|
3
-39%
|
5
+64%
|
12
+130%
|
12
-1%
|
20
+62%
|
22
+11%
|
21
-4%
|
21
0%
|
18
-16%
|
14
-21%
|
10
-28%
|
7
-32%
|
6
-12%
|
7
+19%
|
8
+12%
|
10
+25%
|
8
-17%
|
6
-25%
|
5
-19%
|
6
+17%
|
8
+37%
|
6
-23%
|
11
+76%
|
7
-38%
|
2
-73%
|
4
+95%
|
2
-42%
|
3
+56%
|
6
+94%
|
3
-53%
|
(1)
N/A
|
(6)
-869%
|
(7)
-14%
|
(3)
+59%
|
2
N/A
|
4
+106%
|
5
+24%
|
3
-35%
|
(1)
N/A
|
(4)
-238%
|
(5)
-20%
|
(4)
+15%
|
5
N/A
|
6
+6%
|
(7)
N/A
|
(18)
-145%
|
(27)
-50%
|
4
N/A
|
(1)
N/A
|
2
N/A
|
(6)
N/A
|
(9)
-70%
|
(8)
+15%
|
(0)
+96%
|
(17)
-5 281%
|
(39)
-121%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(6)
|
0
|
(4)
|
(7)
|
(8)
|
(10)
|
(7)
|
(6)
|
(6)
|
(6)
|
(7)
|
(8)
|
(7)
|
(7)
|
(9)
|
(10)
|
(11)
|
(12)
|
(9)
|
(8)
|
(8)
|
(8)
|
(9)
|
(8)
|
(7)
|
(4)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(7)
|
(5)
|
(4)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(7)
|
(7)
|
(3)
|
(4)
|
(2)
|
(1)
|
|
| Other Items |
0
|
(0)
|
(2)
|
(4)
|
(4)
|
2
|
(2)
|
(3)
|
(4)
|
3
|
(5)
|
(6)
|
(6)
|
(0)
|
(9)
|
(8)
|
(8)
|
(1)
|
(12)
|
(14)
|
(13)
|
4
|
(7)
|
(7)
|
(9)
|
0
|
(7)
|
(6)
|
(4)
|
2
|
(5)
|
(0)
|
0
|
1
|
3
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
7
|
7
|
7
|
7
|
1
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(2)
|
(1)
|
0
|
72
|
72
|
72
|
1
|
1
|
2
|
4
|
3
|
1
|
1
|
0
|
0
|
|
| Cash from Investing Activities |
0
N/A
|
(0)
N/A
|
(2)
-687%
|
(4)
-56%
|
(4)
-12%
|
(4)
+7%
|
(2)
+56%
|
(3)
-59%
|
(4)
-42%
|
(2)
+37%
|
(5)
-128%
|
(6)
-18%
|
(6)
+3%
|
(8)
-24%
|
(9)
-14%
|
(8)
+12%
|
(8)
+0%
|
(9)
-21%
|
(12)
-27%
|
(14)
-15%
|
(13)
+5%
|
(11)
+16%
|
(7)
+34%
|
(7)
+8%
|
(9)
-31%
|
(8)
+6%
|
(7)
+9%
|
(6)
+14%
|
(4)
+38%
|
(4)
-2%
|
(5)
-17%
|
(5)
-3%
|
(6)
-32%
|
(7)
-10%
|
(7)
+3%
|
(7)
-2%
|
(6)
+16%
|
(6)
-2%
|
(6)
-3%
|
(7)
-18%
|
(8)
-8%
|
(7)
+6%
|
(0)
+98%
|
(2)
-1 006%
|
(3)
-47%
|
(4)
-42%
|
(10)
-150%
|
(7)
+30%
|
(7)
+9%
|
(6)
+9%
|
(8)
-31%
|
(9)
-10%
|
(7)
+13%
|
(7)
+13%
|
(4)
+35%
|
(2)
+49%
|
(1)
+34%
|
(1)
+5%
|
(2)
-15%
|
(3)
-71%
|
(7)
-175%
|
(7)
+9%
|
(6)
+15%
|
(1)
+78%
|
71
N/A
|
71
+0%
|
71
0%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(3)
-1 610%
|
(4)
-11%
|
(2)
+58%
|
(2)
-42%
|
(2)
+12%
|
(0)
+79%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
21
|
21
|
21
|
22
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
17
|
17
|
0
|
0
|
25
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(9)
|
0
|
16
|
6
|
2
|
13
|
(0)
|
(1)
|
2
|
5
|
2
|
2
|
1
|
(11)
|
(6)
|
2
|
0
|
6
|
3
|
(4)
|
3
|
9
|
13
|
19
|
17
|
2
|
(1)
|
(0)
|
(9)
|
(14)
|
(12)
|
(10)
|
(1)
|
3
|
(12)
|
(57)
|
(44)
|
(42)
|
(5)
|
(5)
|
(6)
|
7
|
(1)
|
(1)
|
9
|
20
|
24
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(20)
|
(28)
|
5
|
7
|
8
|
0
|
(8)
|
(4)
|
(5)
|
0
|
3
|
1
|
6
|
0
|
5
|
4
|
4
|
0
|
11
|
8
|
4
|
0
|
(5)
|
(5)
|
(9)
|
0
|
(15)
|
(14)
|
(13)
|
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
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
(4)
|
(6)
|
(4)
|
(4)
|
|
| Cash from Financing Activities |
(20)
N/A
|
(28)
-40%
|
5
N/A
|
7
+35%
|
8
+24%
|
(8)
N/A
|
(8)
-8%
|
(4)
+52%
|
(5)
-21%
|
(2)
+59%
|
3
N/A
|
1
-54%
|
6
+314%
|
2
-69%
|
5
+192%
|
4
-21%
|
4
-14%
|
5
+40%
|
11
+104%
|
8
-25%
|
4
-48%
|
6
+50%
|
(5)
N/A
|
(5)
-11%
|
(9)
-72%
|
(13)
-49%
|
(15)
-15%
|
(14)
+10%
|
(13)
+7%
|
(10)
+18%
|
(5)
+50%
|
(1)
+79%
|
(1)
+14%
|
0
N/A
|
(1)
N/A
|
(2)
-160%
|
(3)
-26%
|
(0)
+87%
|
3
N/A
|
2
-37%
|
2
+27%
|
1
-72%
|
(11)
N/A
|
(6)
+47%
|
2
N/A
|
0
-85%
|
6
+1 744%
|
2
-64%
|
(5)
N/A
|
2
N/A
|
8
+354%
|
12
+53%
|
18
+46%
|
16
-13%
|
1
-94%
|
(1)
N/A
|
(0)
+85%
|
(9)
-5 052%
|
7
N/A
|
9
+23%
|
11
+24%
|
20
+91%
|
3
-87%
|
(12)
N/A
|
(57)
-379%
|
(44)
+23%
|
(42)
+2%
|
(5)
+89%
|
(5)
-16%
|
(6)
-14%
|
3
N/A
|
13
+310%
|
12
-6%
|
2
-81%
|
16
+603%
|
45
+173%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(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
|
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
|
1
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
|
| Net Change in Cash |
0
N/A
|
1
+1 333%
|
2
+102%
|
1
-60%
|
(0)
N/A
|
(1)
-765%
|
(1)
+18%
|
1
N/A
|
(1)
N/A
|
(0)
+93%
|
0
N/A
|
(0)
N/A
|
4
N/A
|
1
-73%
|
2
+54%
|
(1)
N/A
|
2
N/A
|
(0)
N/A
|
(0)
+40%
|
(0)
+68%
|
(6)
-6 100%
|
1
N/A
|
1
-9%
|
0
-38%
|
3
+476%
|
1
-64%
|
(1)
N/A
|
1
N/A
|
1
-3%
|
(0)
N/A
|
0
N/A
|
1
+250%
|
(1)
N/A
|
1
N/A
|
1
-10%
|
1
+46%
|
(0)
N/A
|
0
N/A
|
2
+2 288%
|
1
-66%
|
3
+320%
|
(0)
N/A
|
0
N/A
|
(1)
N/A
|
1
N/A
|
0
-91%
|
(2)
N/A
|
(2)
+13%
|
(5)
-201%
|
(1)
+81%
|
(0)
+97%
|
(2)
-6 600%
|
4
N/A
|
6
+66%
|
(1)
N/A
|
1
N/A
|
3
+442%
|
(8)
N/A
|
4
N/A
|
2
-58%
|
(2)
N/A
|
9
N/A
|
2
-78%
|
(8)
N/A
|
7
N/A
|
10
+34%
|
2
-82%
|
0
-85%
|
(5)
N/A
|
(3)
+30%
|
(5)
-58%
|
(0)
+96%
|
3
N/A
|
(0)
N/A
|
(3)
-7 874%
|
6
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
20
N/A
|
30
+46%
|
(1)
N/A
|
(3)
-197%
|
(5)
-76%
|
4
N/A
|
9
+127%
|
7
-13%
|
8
+5%
|
(1)
N/A
|
2
N/A
|
5
+102%
|
4
-8%
|
(1)
N/A
|
5
N/A
|
2
-53%
|
6
+137%
|
(4)
N/A
|
1
N/A
|
5
+419%
|
3
-39%
|
(9)
N/A
|
12
N/A
|
12
-1%
|
20
+62%
|
14
-31%
|
21
+54%
|
21
0%
|
18
-16%
|
8
-55%
|
10
+27%
|
3
-76%
|
(1)
N/A
|
(1)
-61%
|
(2)
-54%
|
3
N/A
|
3
-21%
|
0
-82%
|
(1)
N/A
|
(1)
-25%
|
0
N/A
|
(1)
N/A
|
4
N/A
|
(2)
N/A
|
(8)
-276%
|
(8)
+7%
|
(10)
-28%
|
(6)
+42%
|
(2)
+67%
|
(5)
-153%
|
(9)
-89%
|
(15)
-71%
|
(15)
+1%
|
(10)
+36%
|
(2)
+75%
|
2
N/A
|
3
+107%
|
2
-42%
|
(3)
N/A
|
(6)
-133%
|
(12)
-83%
|
(9)
+22%
|
1
N/A
|
4
+292%
|
(9)
N/A
|
(19)
-118%
|
(28)
-49%
|
4
N/A
|
(1)
N/A
|
0
N/A
|
(13)
N/A
|
(16)
-26%
|
(11)
+35%
|
(4)
+63%
|
(20)
-398%
|
(39)
-101%
|
|