Mauna Kea Technologies SA
PAR:ALMKT
Cash Flow Statement
Cash Flow Statement
Mauna Kea Technologies SA
| Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||
| Net Income |
(8)
|
(12)
|
(13)
|
(13)
|
(12)
|
(12)
|
(14)
|
(14)
|
(13)
|
(10)
|
(10)
|
(11)
|
(10)
|
(11)
|
(13)
|
(14)
|
(15)
|
(14)
|
(13)
|
(13)
|
(13)
|
(13)
|
(11)
|
(2)
|
(4)
|
(11)
|
(10)
|
(10)
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
2
|
2
|
1
|
2
|
2
|
|
| Stock-Based Compensation |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
| Other Non-Cash Items |
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
3
|
2
|
0
|
2
|
2
|
1
|
1
|
2
|
(4)
|
(4)
|
3
|
5
|
6
|
|
| 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
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
|
| Change in Working Capital |
1
|
(1)
|
(2)
|
(1)
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
1
|
1
|
0
|
(1)
|
(1)
|
(0)
|
1
|
2
|
2
|
2
|
(0)
|
(0)
|
(1)
|
(1)
|
5
|
5
|
(0)
|
(3)
|
(2)
|
|
| Cash from Operating Activities |
(6)
N/A
|
(11)
-73%
|
(13)
-24%
|
(13)
+3%
|
(10)
+25%
|
(11)
-10%
|
(13)
-20%
|
(13)
-3%
|
(12)
+10%
|
(8)
+34%
|
(8)
-1%
|
(9)
-10%
|
(10)
-12%
|
(10)
-5%
|
(11)
-6%
|
(9)
+14%
|
(10)
-9%
|
(10)
+1%
|
(8)
+21%
|
(10)
-21%
|
(10)
-6%
|
(11)
-5%
|
(9)
+18%
|
0
N/A
|
(1)
N/A
|
(7)
-881%
|
(6)
+15%
|
(5)
+25%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
(1)
|
(1)
|
1
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(2)
N/A
|
(2)
-3%
|
(0)
+78%
|
(0)
+51%
|
(1)
-448%
|
(1)
+2%
|
(1)
+50%
|
(0)
+25%
|
(0)
+23%
|
(0)
-30%
|
(1)
-33%
|
(1)
-46%
|
(1)
+11%
|
(0)
+49%
|
(1)
-229%
|
(2)
-40%
|
(1)
+19%
|
(2)
-12%
|
(1)
+37%
|
(1)
-1%
|
(1)
-13%
|
(0)
+67%
|
(0)
+84%
|
(0)
+83%
|
(0)
-3 440%
|
(0)
+46%
|
(0)
+22%
|
0
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
52
|
52
|
1
|
1
|
1
|
1
|
1
|
6
|
8
|
2
|
7
|
9
|
16
|
17
|
4
|
0
|
7
|
0
|
0
|
1
|
14
|
13
|
1
|
2
|
7
|
7
|
2
|
2
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
6
|
11
|
8
|
9
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
|
| Other |
1
|
1
|
(1)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
4
|
3
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
0
|
|
| Cash from Financing Activities |
53
N/A
|
53
+0%
|
0
N/A
|
1
N/A
|
1
-21%
|
0
-76%
|
0
+118%
|
6
+1 079%
|
8
+35%
|
2
-78%
|
7
+304%
|
13
+96%
|
19
+41%
|
16
-14%
|
3
-80%
|
(7)
N/A
|
13
N/A
|
19
+43%
|
8
-59%
|
10
+29%
|
15
+47%
|
13
-12%
|
0
-99%
|
1
+636%
|
6
+636%
|
5
-14%
|
0
-91%
|
2
+232%
|
|
| 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
|
0
|
(0)
|
|
| Net Change in Cash |
45
N/A
|
41
-10%
|
(14)
N/A
|
(12)
+13%
|
(10)
+17%
|
(12)
-17%
|
(13)
-11%
|
(8)
+39%
|
(4)
+44%
|
(7)
-48%
|
(2)
+76%
|
4
N/A
|
8
+116%
|
6
-34%
|
(9)
N/A
|
(18)
-102%
|
1
N/A
|
7
+407%
|
(1)
N/A
|
(1)
+42%
|
3
N/A
|
2
-42%
|
(9)
N/A
|
1
N/A
|
5
+398%
|
(2)
N/A
|
(6)
-142%
|
(3)
+47%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||
| Free Cash Flow |
(7)
N/A
|
(12)
-63%
|
(14)
-23%
|
(14)
+4%
|
(11)
+23%
|
(12)
-9%
|
(13)
-14%
|
(13)
-1%
|
(12)
+10%
|
(8)
+32%
|
(8)
-2%
|
(10)
-14%
|
(10)
-10%
|
(11)
-2%
|
(12)
-14%
|
(11)
+9%
|
(12)
-6%
|
(12)
-1%
|
(9)
+23%
|
(11)
-18%
|
(11)
-7%
|
(11)
+2%
|
(9)
+20%
|
0
N/A
|
(1)
N/A
|
(8)
-580%
|
(7)
+15%
|
(5)
+24%
|
|