Serviceware SE
XETRA:SJJ
Cash Flow Statement
Cash Flow Statement
Serviceware SE
Nov-2018 | May-2019 | Nov-2019 | May-2020 | Nov-2020 | May-2021 | Nov-2021 | May-2022 | Nov-2022 | May-2023 | Nov-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||
Net Income |
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(4)
|
(4)
|
(4)
|
(4)
|
|
Depreciation & Amortization |
0
|
1
|
1
|
2
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
|
Change in Deffered Taxes |
(1)
|
(0)
|
(1)
|
(2)
|
(1)
|
(0)
|
(1)
|
(0)
|
(1)
|
(2)
|
(0)
|
|
Other Non-Cash Items |
4
|
3
|
(1)
|
(2)
|
(0)
|
0
|
1
|
2
|
(1)
|
(1)
|
0
|
|
Cash Taxes Paid |
1
|
1
|
2
|
3
|
3
|
2
|
0
|
1
|
1
|
0
|
1
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Change in Working Capital |
(5)
|
(3)
|
(5)
|
(6)
|
(2)
|
8
|
4
|
1
|
2
|
(2)
|
1
|
|
Cash from Operating Activities |
(2)
N/A
|
(1)
+73%
|
(7)
-965%
|
(10)
-32%
|
(1)
+93%
|
9
N/A
|
6
-36%
|
2
-71%
|
1
-56%
|
(5)
N/A
|
1
N/A
|
|
Investing Cash Flow | ||||||||||||
Capital Expenditures |
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
|
Other Items |
(7)
|
(7)
|
(10)
|
(10)
|
(2)
|
(2)
|
(1)
|
(4)
|
(2)
|
1
|
(2)
|
|
Cash from Investing Activities |
(8)
N/A
|
(8)
+0%
|
(10)
-35%
|
(11)
-4%
|
(3)
+76%
|
(2)
+20%
|
(2)
+23%
|
(5)
-199%
|
(3)
+46%
|
1
N/A
|
(2)
N/A
|
|
Financing Cash Flow | ||||||||||||
Net Issuance of Common Stock |
57
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
(1)
|
(1)
|
5
|
4
|
(4)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
|
Cash Paid for Dividends |
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Cash from Financing Activities |
55
N/A
|
(2)
N/A
|
5
N/A
|
4
-15%
|
(4)
N/A
|
(5)
-20%
|
(4)
+23%
|
(4)
+1%
|
(3)
+12%
|
(3)
+12%
|
(3)
-8%
|
|
Change in Cash | ||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
|
Net Change in Cash |
45
N/A
|
(10)
N/A
|
(12)
-25%
|
(16)
-28%
|
(7)
+54%
|
2
N/A
|
0
-79%
|
(7)
N/A
|
(5)
+23%
|
(7)
-30%
|
(4)
+40%
|
|
Free Cash Flow | ||||||||||||
Free Cash Flow |
(3)
N/A
|
(1)
+61%
|
(8)
-557%
|
(10)
-36%
|
(2)
+85%
|
9
N/A
|
5
-41%
|
1
-86%
|
(0)
N/A
|
(5)
-2 780%
|
1
N/A
|