Ion Beam Applications SA
XBRU:IBAB
Cash Flow Statement
Cash Flow Statement
Ion Beam Applications SA
| Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | 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 |
5
|
4
|
(12)
|
(13)
|
6
|
7
|
(84)
|
(89)
|
(6)
|
(0)
|
(1)
|
2
|
24
|
31
|
61
|
55
|
24
|
11
|
(39)
|
(42)
|
(4)
|
(3)
|
8
|
1
|
32
|
42
|
4
|
4
|
6
|
(19)
|
(9)
|
8
|
9
|
17
|
|
| Depreciation & Amortization |
16
|
21
|
21
|
22
|
15
|
13
|
77
|
71
|
4
|
4
|
5
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
6
|
7
|
7
|
9
|
12
|
12
|
12
|
11
|
10
|
10
|
11
|
11
|
12
|
12
|
12
|
12
|
|
| Change in Deffered Taxes |
7
|
10
|
3
|
3
|
0
|
0
|
14
|
15
|
(0)
|
(4)
|
(4)
|
(3)
|
(5)
|
(3)
|
(0)
|
(1)
|
0
|
1
|
17
|
16
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(11)
|
(10)
|
2
|
1
|
0
|
0
|
|
| Stock-Based Compensation |
2
|
0
|
2
|
0
|
1
|
0
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Non-Cash Items |
10
|
12
|
4
|
7
|
6
|
4
|
(0)
|
(7)
|
(8)
|
4
|
26
|
21
|
3
|
(1)
|
1
|
5
|
2
|
(0)
|
(0)
|
5
|
5
|
(2)
|
(12)
|
(7)
|
10
|
9
|
(3)
|
(6)
|
(6)
|
(5)
|
(2)
|
1
|
(3)
|
(3)
|
|
| Cash Taxes Paid |
2
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
3
|
3
|
4
|
4
|
2
|
4
|
3
|
3
|
3
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
2
|
3
|
4
|
5
|
3
|
2
|
2
|
2
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
3
|
4
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
4
|
3
|
2
|
2
|
3
|
3
|
2
|
2
|
2
|
1
|
0
|
1
|
0
|
|
| Change in Working Capital |
(26)
|
(41)
|
(14)
|
(9)
|
4
|
60
|
32
|
(62)
|
(20)
|
(1)
|
(19)
|
23
|
(12)
|
(13)
|
(20)
|
(49)
|
(49)
|
(32)
|
(28)
|
(47)
|
(26)
|
8
|
40
|
67
|
48
|
25
|
77
|
91
|
22
|
(24)
|
(22)
|
(48)
|
(28)
|
(24)
|
|
| Cash from Operating Activities |
12
N/A
|
5
-60%
|
1
-71%
|
10
+609%
|
31
+221%
|
85
+170%
|
38
-55%
|
(72)
N/A
|
(31)
+57%
|
2
N/A
|
7
+233%
|
47
+599%
|
15
-68%
|
17
+16%
|
45
+162%
|
15
-67%
|
(17)
N/A
|
(15)
+14%
|
(45)
-205%
|
(61)
-36%
|
(19)
+70%
|
11
N/A
|
49
+328%
|
73
+49%
|
100
+38%
|
87
-13%
|
87
+0%
|
98
+13%
|
22
-78%
|
(47)
N/A
|
(20)
+58%
|
(27)
-35%
|
(11)
+60%
|
3
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(25)
|
(22)
|
(20)
|
(21)
|
(23)
|
(22)
|
(30)
|
(22)
|
(7)
|
(7)
|
(4)
|
(3)
|
(5)
|
(5)
|
(4)
|
(8)
|
(13)
|
(17)
|
(15)
|
(8)
|
(19)
|
(21)
|
(5)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(7)
|
(12)
|
(12)
|
(10)
|
(7)
|
(8)
|
|
| Other Items |
3
|
(46)
|
(11)
|
(17)
|
(16)
|
(17)
|
(13)
|
51
|
50
|
(8)
|
10
|
20
|
7
|
1
|
10
|
73
|
61
|
(2)
|
2
|
2
|
0
|
(5)
|
7
|
12
|
(2)
|
(0)
|
(3)
|
(13)
|
(12)
|
(3)
|
(1)
|
(7)
|
(6)
|
(7)
|
|
| Cash from Investing Activities |
(22)
N/A
|
(68)
-207%
|
(32)
+53%
|
(38)
-20%
|
(39)
-2%
|
(39)
-1%
|
(44)
-12%
|
29
N/A
|
43
+47%
|
(15)
N/A
|
6
N/A
|
17
+187%
|
2
-90%
|
(4)
N/A
|
6
N/A
|
65
+1 085%
|
48
-26%
|
(19)
N/A
|
(13)
+32%
|
(5)
+59%
|
(19)
-258%
|
(26)
-40%
|
2
N/A
|
9
+399%
|
(6)
N/A
|
(4)
+29%
|
(8)
-102%
|
(19)
-134%
|
(19)
-2%
|
(15)
+22%
|
(13)
+11%
|
(17)
-27%
|
(14)
+19%
|
(16)
-13%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
9
|
(1)
|
(1)
|
(1)
|
0
|
1
|
1
|
1
|
0
|
0
|
1
|
7
|
8
|
7
|
6
|
4
|
4
|
2
|
1
|
1
|
1
|
1
|
0
|
2
|
2
|
(5)
|
(10)
|
(10)
|
(5)
|
0
|
0
|
1
|
1
|
(6)
|
|
| Net Issuance of Debt |
0
|
(5)
|
(1)
|
42
|
9
|
(27)
|
12
|
33
|
17
|
7
|
(24)
|
(40)
|
(10)
|
(5)
|
(5)
|
(3)
|
(2)
|
(2)
|
13
|
47
|
43
|
1
|
(41)
|
(8)
|
16
|
(19)
|
(18)
|
(13)
|
(31)
|
(28)
|
(7)
|
11
|
(11)
|
(2)
|
|
| Cash Paid for Dividends |
(4)
|
(2)
|
(2)
|
(0)
|
(0)
|
(4)
|
(4)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(5)
|
(5)
|
(41)
|
(40)
|
(9)
|
(8)
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(7)
|
(6)
|
(1)
|
(6)
|
(6)
|
(6)
|
(10)
|
(5)
|
(1)
|
|
| Other |
(0)
|
(1)
|
(2)
|
(3)
|
(1)
|
(1)
|
(2)
|
(1)
|
(3)
|
(4)
|
(5)
|
(6)
|
(6)
|
(5)
|
(1)
|
(0)
|
(1)
|
3
|
5
|
6
|
6
|
(2)
|
(1)
|
0
|
(2)
|
(3)
|
(2)
|
(1)
|
(0)
|
1
|
(1)
|
(0)
|
2
|
2
|
|
| Cash from Financing Activities |
5
N/A
|
(10)
N/A
|
(7)
+32%
|
38
N/A
|
8
-80%
|
(32)
N/A
|
8
N/A
|
33
+339%
|
14
-58%
|
3
-76%
|
(28)
N/A
|
(39)
-40%
|
(8)
+79%
|
(9)
-7%
|
(6)
+38%
|
(41)
-628%
|
(39)
+5%
|
(6)
+85%
|
10
N/A
|
53
+423%
|
50
-7%
|
(1)
N/A
|
(42)
-4 300%
|
(5)
+88%
|
13
N/A
|
(34)
N/A
|
(36)
-8%
|
(25)
+30%
|
(41)
-63%
|
(33)
+21%
|
(14)
+56%
|
2
N/A
|
(12)
N/A
|
(7)
+39%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
1
|
2
|
1
|
1
|
0
|
(0)
|
0
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
(0)
|
0
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
2
|
3
|
(2)
|
(4)
|
(2)
|
(1)
|
(1)
|
(3)
|
|
| Net Change in Cash |
(4)
N/A
|
(71)
-1 555%
|
(36)
+49%
|
11
N/A
|
1
-95%
|
14
+2 500%
|
2
-83%
|
(8)
N/A
|
25
N/A
|
(10)
N/A
|
(17)
-60%
|
24
N/A
|
8
-66%
|
4
-45%
|
45
+905%
|
40
-11%
|
(7)
N/A
|
(40)
-453%
|
(47)
-20%
|
(14)
+71%
|
11
N/A
|
(16)
N/A
|
7
N/A
|
76
+922%
|
108
+43%
|
49
-54%
|
45
-8%
|
57
+26%
|
(41)
N/A
|
(99)
-143%
|
(49)
+51%
|
(42)
+14%
|
(37)
+12%
|
(23)
+37%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(13)
N/A
|
(17)
-34%
|
(19)
-11%
|
(11)
+40%
|
9
N/A
|
62
+614%
|
8
-87%
|
(94)
N/A
|
(38)
+60%
|
(5)
+86%
|
3
N/A
|
44
+1 448%
|
10
-77%
|
13
+27%
|
41
+224%
|
7
-82%
|
(30)
N/A
|
(32)
-6%
|
(60)
-88%
|
(68)
-14%
|
(37)
+46%
|
(9)
+75%
|
44
N/A
|
69
+59%
|
96
+40%
|
83
-13%
|
82
-1%
|
93
+13%
|
14
-84%
|
(59)
N/A
|
(32)
+46%
|
(36)
-14%
|
(18)
+51%
|
(5)
+70%
|
|