Ecotel Communication AG
XETRA:E4C
Cash Flow Statement
Cash Flow Statement
Ecotel Communication AG
| Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
4
|
5
|
6
|
5
|
5
|
3
|
2
|
2
|
(4)
|
(5)
|
(6)
|
(4)
|
(2)
|
(2)
|
(2)
|
(3)
|
1
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
(1)
|
(1)
|
(1)
|
(1)
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
3
|
3
|
0
|
1
|
0
|
2
|
0
|
1
|
0
|
2
|
0
|
2
|
0
|
1
|
0
|
2
|
0
|
4
|
0
|
8
|
0
|
11
|
0
|
31
|
0
|
26
|
0
|
35
|
0
|
8
|
0
|
9
|
0
|
3
|
0
|
4
|
|
| Depreciation & Amortization |
1
|
1
|
2
|
2
|
3
|
4
|
4
|
4
|
10
|
10
|
10
|
10
|
7
|
7
|
7
|
7
|
4
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
7
|
7
|
7
|
7
|
3
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
4
|
4
|
4
|
0
|
2
|
0
|
5
|
0
|
3
|
0
|
5
|
0
|
6
|
0
|
7
|
0
|
11
|
0
|
8
|
0
|
11
|
0
|
7
|
0
|
11
|
0
|
7
|
0
|
9
|
0
|
5
|
0
|
7
|
0
|
4
|
0
|
7
|
|
| Other Non-Cash Items |
0
|
1
|
(0)
|
0
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
2
|
0
|
1
|
0
|
2
|
0
|
3
|
0
|
4
|
0
|
4
|
0
|
4
|
0
|
4
|
0
|
6
|
0
|
2
|
0
|
3
|
|
| Cash Interest Paid |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(2)
|
(3)
|
(4)
|
(5)
|
(3)
|
(1)
|
4
|
3
|
0
|
(0)
|
(2)
|
(2)
|
(1)
|
0
|
(1)
|
(0)
|
0
|
(0)
|
1
|
0
|
(1)
|
(2)
|
(2)
|
(1)
|
0
|
0
|
1
|
1
|
0
|
1
|
(2)
|
(1)
|
(3)
|
(2)
|
(1)
|
(1)
|
1
|
(1)
|
0
|
3
|
(0)
|
5
|
(3)
|
5
|
4
|
4
|
(1)
|
(0)
|
0
|
5
|
1
|
7
|
0
|
7
|
(1)
|
1
|
(2)
|
3
|
(3)
|
(3)
|
(5)
|
12
|
(4)
|
(0)
|
(3)
|
(21)
|
(7)
|
(12)
|
(4)
|
(13)
|
(0)
|
(4)
|
(4)
|
|
| Cash from Operating Activities |
3
N/A
|
5
+72%
|
3
-24%
|
2
-38%
|
6
+202%
|
7
+11%
|
11
+47%
|
11
+8%
|
6
-43%
|
5
-18%
|
3
-42%
|
5
+55%
|
6
+27%
|
7
+14%
|
6
-21%
|
4
-20%
|
5
+20%
|
6
+8%
|
7
+31%
|
7
-3%
|
6
-13%
|
5
-20%
|
5
+8%
|
6
+4%
|
7
+21%
|
7
0%
|
8
+12%
|
7
-4%
|
7
-6%
|
7
+4%
|
5
-36%
|
6
+28%
|
4
-24%
|
6
+28%
|
7
+20%
|
7
+1%
|
9
+25%
|
6
-31%
|
7
+21%
|
1
-81%
|
(0)
N/A
|
1
N/A
|
4
+216%
|
5
+21%
|
5
-10%
|
4
-6%
|
7
+54%
|
4
-36%
|
0
N/A
|
9
N/A
|
10
+10%
|
7
-27%
|
0
N/A
|
7
N/A
|
10
+49%
|
13
+27%
|
17
+33%
|
15
-14%
|
15
+3%
|
16
+1%
|
30
+90%
|
31
+3%
|
28
-7%
|
32
+13%
|
15
-54%
|
11
-23%
|
6
-47%
|
1
-88%
|
1
+82%
|
0
-100%
|
7
+414 956%
|
4
-51%
|
4
+4%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(5)
|
(7)
|
(8)
|
(8)
|
(7)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(4)
|
0
|
(3)
|
0
|
(5)
|
0
|
(3)
|
0
|
(6)
|
0
|
(6)
|
0
|
(6)
|
0
|
(9)
|
0
|
(6)
|
0
|
(8)
|
0
|
(5)
|
0
|
(8)
|
0
|
(6)
|
0
|
(8)
|
0
|
(4)
|
0
|
(9)
|
0
|
(7)
|
0
|
(9)
|
|
| Other Items |
(7)
|
(26)
|
(18)
|
(20)
|
(24)
|
(5)
|
(9)
|
(6)
|
0
|
(0)
|
2
|
2
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
(2)
|
(0)
|
(4)
|
0
|
(5)
|
(5)
|
(5)
|
0
|
(0)
|
0
|
(2)
|
0
|
(7)
|
0
|
(5)
|
0
|
(2)
|
0
|
0
|
0
|
1
|
0
|
(0)
|
50
|
50
|
51
|
52
|
2
|
(0)
|
0
|
(2)
|
0
|
2
|
0
|
|
| Cash from Investing Activities |
(9)
N/A
|
(29)
-211%
|
(21)
+28%
|
(24)
-15%
|
(29)
-20%
|
(9)
+67%
|
(12)
-30%
|
(9)
+26%
|
(3)
+72%
|
(4)
-39%
|
(2)
+50%
|
(2)
-11%
|
(4)
-86%
|
(3)
+25%
|
(2)
+18%
|
(2)
+30%
|
(2)
-13%
|
(2)
+5%
|
(2)
-4%
|
(2)
+4%
|
(2)
+2%
|
(2)
-9%
|
(2)
-4%
|
(2)
-18%
|
(3)
-25%
|
(5)
-67%
|
(7)
-58%
|
(8)
-9%
|
(8)
+2%
|
(6)
+18%
|
(3)
+45%
|
(3)
+8%
|
(3)
+9%
|
(2)
+15%
|
(3)
-2%
|
(2)
+10%
|
(3)
-40%
|
(3)
+3%
|
(4)
-15%
|
(1)
+70%
|
(1)
-33%
|
(3)
-101%
|
(5)
-76%
|
(5)
+2%
|
(5)
-12%
|
(5)
+1%
|
(6)
-7%
|
(4)
+37%
|
0
N/A
|
(5)
N/A
|
(6)
-16%
|
(7)
-4%
|
0
N/A
|
(5)
N/A
|
(6)
-8%
|
(7)
-27%
|
(8)
-9%
|
(6)
+30%
|
(5)
+13%
|
(5)
+8%
|
(5)
-15%
|
(6)
-6%
|
44
N/A
|
44
+0%
|
45
+2%
|
46
+2%
|
(2)
N/A
|
(4)
-93%
|
(6)
-39%
|
(6)
+0%
|
(7)
-20%
|
(5)
+25%
|
(4)
+18%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
15
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(0)
|
0
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
6
|
|
| Net Issuance of Debt |
0
|
14
|
14
|
18
|
18
|
3
|
2
|
(1)
|
(3)
|
(3)
|
(3)
|
(2)
|
2
|
2
|
2
|
(1)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
1
|
1
|
1
|
0
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
2
|
0
|
1
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
(3)
|
0
|
(5)
|
0
|
(4)
|
0
|
(6)
|
0
|
(5)
|
0
|
(5)
|
0
|
(1)
|
0
|
(2)
|
0
|
(5)
|
0
|
(10)
|
|
| Cash Paid for Dividends |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(8)
|
0
|
(74)
|
0
|
(66)
|
0
|
(66)
|
0
|
(2)
|
0
|
0
|
|
| Other |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
2
|
0
|
1
|
(1)
|
(4)
|
(1)
|
(3)
|
(1)
|
(1)
|
0
|
(0)
|
(1)
|
(2)
|
0
|
(4)
|
(2)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(4)
|
(13)
|
(6)
|
(5)
|
(2)
|
(57)
|
(0)
|
(0)
|
(0)
|
67
|
5
|
7
|
5
|
|
| Cash from Financing Activities |
15
N/A
|
13
-13%
|
13
+4%
|
17
+25%
|
17
+3%
|
2
-88%
|
1
-39%
|
(2)
N/A
|
(4)
-103%
|
(4)
+3%
|
(4)
+0%
|
(2)
+44%
|
1
N/A
|
1
-17%
|
1
-5%
|
(2)
N/A
|
(4)
-123%
|
(4)
+1%
|
(4)
+1%
|
(4)
+2%
|
(5)
-5%
|
(4)
+2%
|
(4)
+5%
|
(4)
+4%
|
(3)
+31%
|
0
N/A
|
(0)
N/A
|
(0)
+60%
|
(1)
-343%
|
(3)
-327%
|
(3)
-4%
|
(3)
-5%
|
(3)
+8%
|
(3)
-6%
|
(2)
+18%
|
(3)
-15%
|
(3)
+2%
|
(3)
+2%
|
(3)
+2%
|
3
N/A
|
3
-4%
|
1
-43%
|
(0)
N/A
|
(4)
-1 301%
|
(4)
+10%
|
(3)
+9%
|
(1)
+64%
|
(2)
-87%
|
0
N/A
|
(2)
N/A
|
(1)
+19%
|
(2)
-10%
|
0
N/A
|
(4)
N/A
|
(5)
-14%
|
(6)
-20%
|
(8)
-38%
|
(6)
+26%
|
(6)
+6%
|
(6)
N/A
|
(8)
-45%
|
(17)
-106%
|
(18)
-8%
|
(17)
+4%
|
(79)
-354%
|
(69)
+12%
|
(67)
+3%
|
(67)
0%
|
(0)
+100%
|
0
N/A
|
(2)
N/A
|
0
N/A
|
(1)
N/A
|
|
| 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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
8
N/A
|
(12)
N/A
|
(4)
+63%
|
(5)
-25%
|
(5)
-3%
|
(0)
+95%
|
(1)
-111%
|
0
N/A
|
(0)
N/A
|
(2)
-483%
|
(3)
-18%
|
0
N/A
|
4
+702%
|
5
+43%
|
4
-19%
|
1
-80%
|
(1)
N/A
|
(0)
+57%
|
1
N/A
|
1
-6%
|
0
-92%
|
(1)
N/A
|
(1)
+47%
|
(1)
+11%
|
1
N/A
|
2
+78%
|
0
-95%
|
(1)
N/A
|
(1)
-131%
|
(2)
-25%
|
(2)
+9%
|
(0)
+88%
|
(1)
-458%
|
0
N/A
|
2
+405%
|
2
-3%
|
3
+44%
|
0
-92%
|
1
+376%
|
3
+197%
|
1
-74%
|
(0)
N/A
|
(1)
-2 022%
|
(4)
-254%
|
(4)
-19%
|
(4)
+2%
|
(0)
+93%
|
(2)
-427%
|
0
N/A
|
2
N/A
|
2
+19%
|
(1)
N/A
|
0
N/A
|
(3)
N/A
|
(0)
+82%
|
(0)
+40%
|
1
N/A
|
3
+178%
|
5
+43%
|
5
+12%
|
16
+198%
|
8
-50%
|
54
+564%
|
59
+9%
|
(19)
N/A
|
(12)
+39%
|
(63)
-449%
|
(71)
-12%
|
(5)
+93%
|
(6)
-20%
|
(1)
+76%
|
(1)
-7%
|
(1)
+1%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
1
N/A
|
2
+167%
|
0
-98%
|
(2)
N/A
|
2
N/A
|
3
+62%
|
7
+166%
|
9
+18%
|
4
-55%
|
2
-49%
|
(0)
N/A
|
1
N/A
|
2
+140%
|
4
+70%
|
3
-25%
|
3
-12%
|
4
+30%
|
4
+13%
|
6
+41%
|
6
-3%
|
5
-18%
|
3
-31%
|
3
+11%
|
3
-3%
|
4
+20%
|
2
-45%
|
0
-82%
|
(1)
N/A
|
(1)
-150%
|
0
N/A
|
1
+84%
|
1
+147%
|
1
-43%
|
2
+199%
|
3
+39%
|
4
+28%
|
5
+19%
|
2
-54%
|
3
+34%
|
1
-59%
|
(3)
N/A
|
1
N/A
|
(1)
N/A
|
5
N/A
|
1
-71%
|
4
+195%
|
1
-80%
|
4
+392%
|
(6)
N/A
|
9
N/A
|
4
-61%
|
7
+107%
|
(9)
N/A
|
7
N/A
|
4
-38%
|
13
+203%
|
9
-30%
|
15
+65%
|
10
-32%
|
16
+53%
|
22
+41%
|
31
+39%
|
23
-25%
|
32
+41%
|
7
-80%
|
11
+76%
|
2
-81%
|
1
-68%
|
(7)
N/A
|
0
N/A
|
1
+30 633%
|
4
+564%
|
(5)
N/A
|
|