Scope Fluidics SA
WSE:SCP
Cash Flow Statement
Cash Flow Statement
Scope Fluidics SA
| 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 |
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(8)
|
(7)
|
(7)
|
(7)
|
(13)
|
(16)
|
(14)
|
(16)
|
(12)
|
(5)
|
(9)
|
398
|
395
|
397
|
398
|
(11)
|
(19)
|
(23)
|
(27)
|
(28)
|
85
|
81
|
79
|
74
|
|
| Depreciation & Amortization |
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(0)
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
(1)
|
5
|
2
|
0
|
2
|
(14)
|
(24)
|
(25)
|
(425)
|
(425)
|
(421)
|
(418)
|
(19)
|
(1)
|
(1)
|
(1)
|
(2)
|
(111)
|
(111)
|
(111)
|
(111)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
72
|
0
|
73
|
73
|
1
|
0
|
0
|
0
|
21
|
0
|
20
|
20
|
|
| 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
|
10
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(0)
|
(0)
|
(1)
|
(0)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(3)
|
(4)
|
5
|
(7)
|
(8)
|
(8)
|
(1)
|
(4)
|
(3)
|
(1)
|
4
|
4
|
6
|
(39)
|
1
|
4
|
(5)
|
40
|
(1)
|
(4)
|
3
|
1
|
(1)
|
(1)
|
(2)
|
(1)
|
|
| Cash from Operating Activities |
(5)
N/A
|
(4)
+22%
|
(4)
-11%
|
(5)
-21%
|
(5)
-10%
|
(5)
-1%
|
(6)
-3%
|
(5)
+4%
|
(5)
+2%
|
(7)
-27%
|
(8)
-16%
|
(6)
+29%
|
(13)
-135%
|
(13)
-3%
|
(15)
-13%
|
(10)
+36%
|
(16)
-69%
|
(15)
+5%
|
(15)
+5%
|
(21)
-45%
|
(25)
-17%
|
(28)
-13%
|
(66)
-134%
|
(28)
+57%
|
(20)
+30%
|
(25)
-28%
|
11
N/A
|
(19)
N/A
|
(28)
-45%
|
(25)
+11%
|
(28)
-13%
|
(25)
+10%
|
(29)
-14%
|
(32)
-12%
|
(35)
-10%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(3)
|
(7)
|
(8)
|
(13)
|
(12)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(2)
|
(1)
|
(6)
|
(9)
|
(3)
|
1
|
5
|
443
|
372
|
368
|
376
|
(77)
|
(10)
|
(10)
|
(17)
|
4
|
95
|
95
|
96
|
95
|
|
| Cash from Investing Activities |
0
N/A
|
(0)
N/A
|
(0)
-82%
|
(0)
-3%
|
(0)
-55%
|
(0)
+28%
|
(0)
+48%
|
(0)
+89%
|
0
N/A
|
0
-36%
|
(0)
N/A
|
2
N/A
|
(0)
N/A
|
(0)
-9%
|
(0)
+24%
|
(3)
-815%
|
(2)
+34%
|
(6)
-249%
|
(9)
-46%
|
(3)
+64%
|
1
N/A
|
5
+422%
|
443
+8 213%
|
371
-16%
|
368
-1%
|
375
+2%
|
(79)
N/A
|
(12)
+85%
|
(11)
+5%
|
(19)
-63%
|
1
N/A
|
89
+11 298%
|
87
-2%
|
83
-5%
|
83
0%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
17
|
15
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
0
|
14
|
14
|
20
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
18
|
19
|
18
|
(2)
|
(20)
|
(20)
|
(20)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(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
|
0
|
0
|
(233)
|
(233)
|
(233)
|
(233)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
1
|
0
|
2
|
2
|
2
|
2
|
1
|
1
|
2
|
2
|
(0)
|
7
|
6
|
6
|
(0)
|
3
|
3
|
3
|
(0)
|
(1)
|
(1)
|
(10)
|
(10)
|
(10)
|
(10)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
5
N/A
|
18
+297%
|
16
-12%
|
17
+9%
|
16
-10%
|
2
-89%
|
2
+38%
|
1
-58%
|
1
+6%
|
2
+50%
|
2
+18%
|
13
+606%
|
20
+52%
|
20
-3%
|
19
-2%
|
20
+3%
|
23
+16%
|
23
+0%
|
23
-1%
|
18
-22%
|
18
+0%
|
18
-2%
|
(12)
N/A
|
(30)
-155%
|
(263)
-769%
|
(263)
0%
|
(234)
+11%
|
(234)
0%
|
(1)
+100%
|
(1)
-9%
|
(1)
-12%
|
(1)
+18%
|
(1)
+1%
|
(1)
-1%
|
(1)
-7%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
0
N/A
|
14
+5 137%
|
11
-19%
|
12
+5%
|
10
-19%
|
(4)
N/A
|
(3)
+15%
|
(4)
-30%
|
(4)
+7%
|
(5)
-23%
|
(6)
-21%
|
10
N/A
|
7
-27%
|
6
-14%
|
4
-35%
|
7
+93%
|
5
-34%
|
1
-73%
|
(1)
N/A
|
(7)
-479%
|
(6)
+10%
|
(5)
+13%
|
365
N/A
|
313
-14%
|
85
-73%
|
87
+2%
|
(302)
N/A
|
(265)
+12%
|
(40)
+85%
|
(44)
-11%
|
(28)
+36%
|
63
N/A
|
57
-9%
|
50
-13%
|
46
-7%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(5)
N/A
|
(4)
+20%
|
(4)
-14%
|
(5)
-21%
|
(6)
-13%
|
(6)
+1%
|
(6)
-1%
|
(5)
+6%
|
(5)
+4%
|
(7)
-25%
|
(8)
-20%
|
(6)
+26%
|
(13)
-127%
|
(14)
-3%
|
(15)
-12%
|
(10)
+35%
|
(17)
-68%
|
(16)
+4%
|
(15)
+6%
|
(21)
-41%
|
(25)
-17%
|
(28)
-12%
|
(66)
-135%
|
(29)
+55%
|
(20)
+32%
|
(26)
-30%
|
10
N/A
|
(21)
N/A
|
(29)
-38%
|
(26)
+11%
|
(31)
-19%
|
(32)
-2%
|
(37)
-15%
|
(46)
-25%
|
(48)
-5%
|
|