Endor AG
XMUN:E2N
Cash Flow Statement
Cash Flow Statement
Endor AG
Dec-2022 | Jun-2023 | Sep-2023 | ||
---|---|---|---|---|
Operating Cash Flow | ||||
Net Income |
4
|
(12)
|
(7)
|
|
Depreciation & Amortization |
3
|
3
|
2
|
|
Other Non-Cash Items |
1
|
(3)
|
1
|
|
Cash Taxes Paid |
(1)
|
6
|
6
|
|
Cash Interest Paid |
0
|
1
|
1
|
|
Change in Working Capital |
(24)
|
(9)
|
(7)
|
|
Cash from Operating Activities |
(16)
N/A
|
(21)
-25%
|
(12)
+43%
|
|
Investing Cash Flow | ||||
Capital Expenditures |
(7)
|
(16)
|
(8)
|
|
Other Items |
(5)
|
(5)
|
(6)
|
|
Cash from Investing Activities |
(12)
N/A
|
(22)
-82%
|
(14)
+38%
|
|
Financing Cash Flow | ||||
Net Issuance of Debt |
7
|
17
|
10
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
|
Other |
(1)
|
(2)
|
(1)
|
|
Cash from Financing Activities |
6
N/A
|
15
+156%
|
9
-42%
|
|
Change in Cash | ||||
Effect of Foreign Exchange Rates |
0
|
(0)
|
(0)
|
|
Net Change in Cash |
(22)
N/A
|
(28)
-22%
|
(17)
+39%
|
|
Free Cash Flow | ||||
Free Cash Flow |
(23)
N/A
|
(37)
-60%
|
(20)
+46%
|