Pantaflix AG
XETRA:PAL
Cash Flow Statement
Cash Flow Statement
Pantaflix AG
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | ||
---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||
Net Income |
(0)
|
(0)
|
(2)
|
(0)
|
(9)
|
(8)
|
(7)
|
(2)
|
|
Depreciation & Amortization |
0
|
9
|
11
|
15
|
12
|
12
|
2
|
18
|
|
Other Non-Cash Items |
0
|
(0)
|
0
|
3
|
1
|
(0)
|
0
|
2
|
|
Cash Taxes Paid |
0
|
0
|
0
|
0
|
2
|
0
|
(0)
|
(0)
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Change in Working Capital |
(9)
|
2
|
2
|
(10)
|
9
|
(2)
|
14
|
(6)
|
|
Cash from Operating Activities |
(9)
N/A
|
11
N/A
|
12
+8%
|
7
-36%
|
13
+74%
|
2
-84%
|
9
+333%
|
12
+36%
|
|
Investing Cash Flow | |||||||||
Capital Expenditures |
(0)
|
(10)
|
(17)
|
(15)
|
(16)
|
(9)
|
(16)
|
(15)
|
|
Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash from Investing Activities |
(0)
N/A
|
(10)
-64 150%
|
(17)
-68%
|
(15)
+15%
|
(16)
-9%
|
(9)
+41%
|
(16)
-69%
|
(15)
+9%
|
|
Financing Cash Flow | |||||||||
Net Issuance of Common Stock |
0
|
6
|
0
|
23
|
0
|
3
|
2
|
4
|
|
Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
|
Other |
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
|
Cash from Financing Activities |
0
N/A
|
6
+16 062%
|
0
-100%
|
23
+468 380%
|
0
N/A
|
3
N/A
|
4
+28%
|
4
+15%
|
|
Change in Cash | |||||||||
Net Change in Cash |
(9)
N/A
|
6
N/A
|
(6)
N/A
|
16
N/A
|
(3)
N/A
|
(4)
-42%
|
(3)
+26%
|
2
N/A
|
|
Free Cash Flow | |||||||||
Free Cash Flow |
(9)
N/A
|
0
N/A
|
(6)
N/A
|
(7)
-26%
|
(3)
+54%
|
(7)
-117%
|
(7)
+5%
|
(2)
+67%
|