Nestmedic SA
WSE:NST
Cash Flow Statement
Cash Flow Statement
Nestmedic SA
| Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||
| Net Income |
(1)
|
(0)
|
(1)
|
(2)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(5)
|
(3)
|
(3)
|
(2)
|
(4)
|
(4)
|
(5)
|
(5)
|
(4)
|
(5)
|
(3)
|
(4)
|
(5)
|
(5)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
|
| Depreciation & Amortization |
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
|
1
|
1
|
1
|
1
|
1
|
|
| Other Non-Cash Items |
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(0)
|
0
|
|
| Cash Interest Paid |
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 |
(0)
|
5
|
(2)
|
(1)
|
(1)
|
(6)
|
(1)
|
0
|
1
|
2
|
2
|
1
|
1
|
0
|
(1)
|
(1)
|
(0)
|
1
|
(1)
|
(2)
|
(4)
|
(7)
|
(8)
|
(6)
|
(4)
|
(2)
|
0
|
0
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(2)
|
|
| Cash from Operating Activities |
(1)
N/A
|
4
N/A
|
(3)
N/A
|
(3)
+15%
|
(5)
-76%
|
(11)
-110%
|
(6)
+49%
|
(4)
+22%
|
(3)
+34%
|
(2)
+39%
|
(0)
+76%
|
(1)
-220%
|
(2)
-59%
|
(3)
-20%
|
(3)
-28%
|
(3)
+7%
|
(4)
-31%
|
(3)
+13%
|
(6)
-63%
|
(7)
-29%
|
(8)
-7%
|
(12)
-50%
|
(11)
+3%
|
(10)
+13%
|
(8)
+17%
|
(7)
+19%
|
(7)
+1%
|
(6)
+3%
|
(7)
-5%
|
(6)
+13%
|
(5)
+11%
|
(5)
+2%
|
(4)
+14%
|
(4)
+4%
|
(4)
+3%
|
(6)
-39%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Items |
(0)
|
0
|
(1)
|
(1)
|
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 from Investing Activities |
(0)
N/A
|
(0)
+97%
|
(0)
-2 700%
|
(0)
-61%
|
(0)
+22%
|
(0)
+3%
|
(0)
-21%
|
(0)
N/A
|
(1)
-150%
|
(1)
-7%
|
(1)
+6%
|
(1)
-20%
|
(1)
-15%
|
(1)
+4%
|
(2)
-14%
|
(1)
+7%
|
(0)
+96%
|
(0)
-91%
|
1
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
(1)
N/A
|
(1)
-3%
|
(0)
+50%
|
(0)
+50%
|
0
N/A
|
0
+19%
|
0
-1%
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
3
|
0
|
11
|
8
|
8
|
0
|
0
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
9
|
0
|
0
|
16
|
7
|
9
|
12
|
5
|
5
|
0
|
1
|
1
|
3
|
4
|
7
|
7
|
|
| Net Issuance of Debt |
(1)
|
(0)
|
0
|
1
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
1
|
4
|
3
|
3
|
3
|
2
|
5
|
0
|
0
|
0
|
7
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
3
|
3
|
3
|
1
|
0
|
(0)
|
(1)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
3
|
0
|
1
|
1
|
(2)
|
0
|
0
|
3
|
5
|
1
|
0
|
5
|
(4)
|
0
|
0
|
(7)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
2
N/A
|
(0)
N/A
|
8
N/A
|
7
-18%
|
8
+17%
|
8
+2%
|
(0)
N/A
|
1
N/A
|
1
+165%
|
2
+54%
|
2
-3%
|
5
+169%
|
5
-5%
|
5
+1%
|
5
+2%
|
1
-76%
|
2
+86%
|
5
+110%
|
5
-1%
|
7
+36%
|
10
+53%
|
14
+37%
|
14
N/A
|
12
-15%
|
7
-41%
|
2
-78%
|
4
+183%
|
5
+5%
|
6
+28%
|
6
-4%
|
4
-21%
|
5
+10%
|
4
-8%
|
4
-4%
|
6
+50%
|
6
-10%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
0
N/A
|
4
+2 800%
|
5
+12%
|
3
-26%
|
2
-30%
|
(3)
N/A
|
(6)
-99%
|
(4)
+33%
|
(3)
+39%
|
(1)
+68%
|
1
N/A
|
3
+419%
|
2
-45%
|
1
-19%
|
0
-63%
|
(3)
N/A
|
(2)
+46%
|
1
N/A
|
(0)
N/A
|
0
N/A
|
2
+457%
|
2
+16%
|
2
-14%
|
1
-35%
|
(2)
N/A
|
(5)
-238%
|
(2)
+60%
|
(2)
+21%
|
(1)
+60%
|
(0)
+77%
|
(1)
-350%
|
(0)
+80%
|
0
N/A
|
0
-23%
|
2
+1 754%
|
0
-91%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
4
N/A
|
(4)
N/A
|
(3)
+12%
|
(6)
-79%
|
(11)
-96%
|
(6)
+46%
|
(5)
+21%
|
(4)
+15%
|
(3)
+26%
|
(2)
+40%
|
(3)
-71%
|
(4)
-18%
|
(4)
-10%
|
(5)
-23%
|
(4)
+7%
|
(4)
+9%
|
(4)
+11%
|
(6)
-58%
|
(7)
-29%
|
(8)
-10%
|
(12)
-48%
|
(12)
+2%
|
(10)
+12%
|
(8)
+18%
|
(7)
+21%
|
(7)
+1%
|
(6)
+3%
|
(7)
-5%
|
(6)
+14%
|
(5)
+11%
|
(5)
+2%
|
(4)
+14%
|
(4)
+4%
|
(4)
+3%
|
(6)
-39%
|
|