Mobotix AG
XETRA:MBQ
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Mobotix AG
XETRA:MBQ
|
DE |
Cash Flow Statement
Cash Flow Statement
Mobotix AG
| Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||
| Net Income |
5
|
4
|
6
|
7
|
8
|
10
|
10
|
10
|
10
|
10
|
10
|
12
|
14
|
16
|
17
|
19
|
17
|
15
|
16
|
13
|
19
|
17
|
17
|
18
|
18
|
0
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
2
|
3
|
3
|
4
|
4
|
4
|
4
|
3
|
0
|
|
| Other Non-Cash Items |
0
|
(2)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
0
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
1
|
1
|
1
|
3
|
3
|
4
|
4
|
3
|
3
|
2
|
2
|
2
|
2
|
7
|
2
|
3
|
2
|
3
|
3
|
7
|
8
|
8
|
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
|
|
| Change in Working Capital |
(2)
|
1
|
(2)
|
(4)
|
(4)
|
(3)
|
(5)
|
(5)
|
(4)
|
(7)
|
(4)
|
(4)
|
(8)
|
(7)
|
(8)
|
(9)
|
(11)
|
(7)
|
(7)
|
(4)
|
(5)
|
(4)
|
(8)
|
(11)
|
(15)
|
4
|
|
| Cash from Operating Activities |
4
N/A
|
3
-18%
|
5
+46%
|
4
-11%
|
5
+25%
|
7
+34%
|
6
-18%
|
8
+27%
|
8
+10%
|
5
-37%
|
8
+56%
|
10
+20%
|
9
-12%
|
12
+37%
|
12
+4%
|
13
+4%
|
10
-24%
|
11
+12%
|
12
+10%
|
12
-4%
|
18
+54%
|
17
-4%
|
13
-23%
|
12
-11%
|
7
-44%
|
4
-44%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||
| Capital Expenditures |
(4)
|
(2)
|
(6)
|
(7)
|
(10)
|
(12)
|
(11)
|
(10)
|
(7)
|
(5)
|
(4)
|
(4)
|
(6)
|
(6)
|
(7)
|
(9)
|
(8)
|
(6)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
|
| Other Items |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
3
|
3
|
3
|
3
|
(0)
|
0
|
(3)
|
(3)
|
(2)
|
(2)
|
1
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
| Cash from Investing Activities |
(4)
N/A
|
(2)
+48%
|
(6)
-218%
|
(7)
-15%
|
(11)
-51%
|
(9)
+12%
|
(9)
+7%
|
(7)
+16%
|
(4)
+41%
|
(5)
-11%
|
(4)
+10%
|
(7)
-65%
|
(8)
-19%
|
(8)
+2%
|
(9)
-10%
|
(8)
+18%
|
(6)
+16%
|
(5)
+19%
|
(5)
+7%
|
(3)
+31%
|
(4)
-24%
|
(4)
+6%
|
(3)
+10%
|
(3)
+6%
|
(2)
+25%
|
(2)
+2%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
9
|
9
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
(0)
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
(0)
|
5
|
4
|
4
|
4
|
(1)
|
2
|
2
|
2
|
2
|
(1)
|
3
|
1
|
1
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
|
| Cash Paid for Dividends |
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(2)
|
(2)
|
(2)
|
(5)
|
(4)
|
(4)
|
(4)
|
(1)
|
(4)
|
(4)
|
(4)
|
(4)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
0
|
|
| Other |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
2
|
|
| Cash from Financing Activities |
(0)
N/A
|
8
N/A
|
13
+65%
|
12
-7%
|
13
+6%
|
1
-89%
|
(3)
N/A
|
(1)
+82%
|
(4)
-576%
|
(3)
+25%
|
(3)
0%
|
(6)
-90%
|
1
N/A
|
(5)
N/A
|
(5)
+1%
|
(5)
-2%
|
(6)
-18%
|
(8)
-26%
|
(8)
-1%
|
(8)
-8%
|
(9)
-10%
|
(9)
+0%
|
(9)
+0%
|
(9)
+6%
|
(8)
+6%
|
2
N/A
|
|
| 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
|
|
| Net Change in Cash |
0
N/A
|
9
+4 379%
|
11
+26%
|
9
-20%
|
7
-20%
|
(1)
N/A
|
(6)
-788%
|
(0)
+94%
|
0
N/A
|
(2)
N/A
|
1
N/A
|
(3)
N/A
|
1
N/A
|
(2)
N/A
|
(2)
-22%
|
0
N/A
|
(3)
N/A
|
(2)
+30%
|
(0)
+77%
|
0
N/A
|
5
+33 136%
|
4
-7%
|
1
-84%
|
0
-96%
|
(4)
N/A
|
4
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||
| Free Cash Flow |
0
N/A
|
2
+462%
|
(1)
N/A
|
(2)
-175%
|
(5)
-108%
|
(5)
-7%
|
(6)
-7%
|
(3)
+52%
|
1
N/A
|
1
-42%
|
4
+516%
|
6
+52%
|
3
-46%
|
6
+91%
|
5
-13%
|
4
-25%
|
2
-51%
|
5
+171%
|
7
+32%
|
8
+20%
|
13
+67%
|
13
-3%
|
10
-26%
|
8
-13%
|
4
-51%
|
2
-64%
|
|