Atoss Software AG
XETRA:AOF
Cash Flow Statement
Cash Flow Statement
Atoss Software AG
| Dec-2001 | Mar-2002 | Jun-2002 | Sep-2002 | Dec-2002 | Mar-2003 | Jun-2003 | Sep-2003 | Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | 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 | 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 |
(0)
|
(0)
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
3
|
3
|
3
|
3
|
6
|
6
|
7
|
7
|
8
|
8
|
11
|
14
|
14
|
14
|
14
|
15
|
17
|
18
|
20
|
23
|
26
|
26
|
28
|
28
|
29
|
41
|
53
|
60
|
67
|
68
|
|
| Depreciation & Amortization |
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
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
|
| Change in Deffered Taxes |
(0)
|
0
|
0
|
0
|
1
|
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
|
1
|
1
|
1
|
1
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(0)
|
1
|
1
|
2
|
1
|
0
|
0
|
(0)
|
(0)
|
1
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
0
|
1
|
1
|
1
|
2
|
0
|
0
|
0
|
0
|
1
|
0
|
(0)
|
(0)
|
(1)
|
0
|
1
|
3
|
1
|
2
|
(0)
|
1
|
3
|
1
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
2
|
4
|
4
|
4
|
0
|
0
|
1
|
1
|
1
|
2
|
0
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(0)
|
0
|
0
|
0
|
2
|
3
|
1
|
0
|
(2)
|
(4)
|
(2)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
1
|
1
|
2
|
4
|
3
|
4
|
3
|
5
|
5
|
4
|
5
|
9
|
9
|
7
|
7
|
6
|
11
|
13
|
10
|
9
|
8
|
9
|
28
|
|
| 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
|
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
|
|
| Change in Working Capital |
2
|
4
|
1
|
1
|
(1)
|
1
|
(0)
|
1
|
1
|
1
|
2
|
1
|
1
|
0
|
(1)
|
1
|
0
|
0
|
1
|
1
|
(0)
|
2
|
0
|
1
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
0
|
(0)
|
2
|
(1)
|
1
|
(0)
|
(2)
|
1
|
1
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(0)
|
1
|
2
|
1
|
1
|
0
|
1
|
1
|
0
|
(4)
|
(6)
|
(2)
|
(3)
|
(6)
|
(7)
|
(6)
|
(4)
|
(7)
|
(7)
|
(7)
|
(11)
|
(6)
|
(8)
|
(10)
|
(3)
|
(5)
|
(6)
|
(8)
|
(26)
|
|
| Cash from Operating Activities |
3
N/A
|
6
+108%
|
4
-26%
|
5
+20%
|
4
-22%
|
4
+5%
|
4
-12%
|
4
+7%
|
4
-13%
|
4
+18%
|
4
+3%
|
2
-46%
|
2
-33%
|
1
-37%
|
(0)
N/A
|
2
N/A
|
1
-30%
|
3
+93%
|
4
+41%
|
4
+2%
|
4
+11%
|
5
+8%
|
4
-19%
|
4
+17%
|
4
-6%
|
4
+1%
|
2
-42%
|
2
-8%
|
3
+12%
|
2
-10%
|
6
+145%
|
6
+12%
|
8
+23%
|
8
+4%
|
7
-14%
|
7
+8%
|
6
-23%
|
6
-1%
|
7
+22%
|
6
-17%
|
5
-6%
|
5
+2%
|
4
-33%
|
4
+1%
|
3
-8%
|
3
-20%
|
4
+48%
|
7
+63%
|
8
+27%
|
10
+18%
|
8
-16%
|
8
+4%
|
8
-5%
|
9
+14%
|
10
+8%
|
10
-3%
|
8
-17%
|
8
+3%
|
12
+48%
|
11
-7%
|
9
-22%
|
9
+4%
|
12
+33%
|
16
+34%
|
15
-7%
|
19
+22%
|
23
+25%
|
19
-16%
|
26
+35%
|
26
+0%
|
26
0%
|
43
+65%
|
53
+22%
|
57
+8%
|
59
+5%
|
45
-25%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(3)
|
(3)
|
(3)
|
(2)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
|
| Other Items |
(18)
|
(3)
|
(1)
|
(2)
|
(4)
|
(5)
|
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)
|
(6)
|
(7)
|
(8)
|
(4)
|
(3)
|
(2)
|
(6)
|
(7)
|
(2)
|
3
|
8
|
5
|
5
|
0
|
0
|
0
|
0
|
4
|
(1)
|
(1)
|
(3)
|
(5)
|
(2)
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
(3)
|
(12)
|
2
|
(2)
|
(11)
|
12
|
9
|
(10)
|
0
|
|
| Cash from Investing Activities |
(18)
N/A
|
(3)
+81%
|
(1)
+68%
|
(3)
-165%
|
(4)
-48%
|
(5)
-18%
|
(3)
+35%
|
(3)
+6%
|
0
N/A
|
3
+470%
|
0
-84%
|
0
-44%
|
(1)
N/A
|
(1)
-20%
|
(1)
+11%
|
(0)
+24%
|
(0)
+84%
|
(0)
+81%
|
0
N/A
|
(0)
N/A
|
(0)
-7 067%
|
(0)
-54%
|
(0)
-27%
|
(0)
-6%
|
(1)
-45%
|
(1)
+11%
|
(1)
+2%
|
(1)
+6%
|
(0)
+16%
|
(0)
+8%
|
(0)
+1%
|
(0)
+2%
|
(1)
-40%
|
(3)
-383%
|
(3)
+3%
|
(3)
+0%
|
(2)
+11%
|
(1)
+67%
|
(6)
-731%
|
(8)
-20%
|
(9)
-10%
|
(4)
+48%
|
(4)
+15%
|
(2)
+35%
|
(7)
-173%
|
(7)
-2%
|
(2)
+72%
|
3
N/A
|
8
+179%
|
4
-44%
|
4
-2%
|
(1)
N/A
|
(0)
+2%
|
(1)
-11%
|
(0)
+13%
|
3
N/A
|
(2)
N/A
|
(2)
-10%
|
(4)
-103%
|
(6)
-54%
|
(4)
+43%
|
(2)
+48%
|
(2)
+9%
|
(1)
+36%
|
(1)
+18%
|
(5)
-440%
|
(5)
+6%
|
(3)
+28%
|
(13)
-310%
|
1
N/A
|
(3)
N/A
|
(13)
-368%
|
10
N/A
|
8
-18%
|
(11)
N/A
|
(1)
+93%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(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
|
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 Issuance of Debt |
(2)
|
(3)
|
(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
|
(4)
|
3
|
0
|
0
|
4
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(6)
|
(6)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(21)
|
(21)
|
(21)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
(3)
|
(3)
|
(3)
|
0
|
(14)
|
(14)
|
(14)
|
0
|
(3)
|
(3)
|
(3)
|
0
|
(3)
|
(3)
|
(3)
|
(11)
|
(11)
|
(5)
|
(5)
|
(5)
|
(5)
|
(16)
|
(16)
|
(10)
|
(10)
|
(13)
|
(13)
|
(14)
|
(14)
|
(23)
|
(23)
|
(27)
|
(27)
|
(34)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
(6)
|
0
|
(6)
|
(6)
|
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)
|
|
| Cash from Financing Activities |
(2)
N/A
|
(3)
-36%
|
(2)
+55%
|
(2)
-8%
|
(1)
+20%
|
(1)
+59%
|
0
N/A
|
1
+178%
|
(6)
N/A
|
(6)
-2%
|
(12)
-107%
|
(13)
-2%
|
(6)
+51%
|
(6)
-4%
|
(1)
+90%
|
(1)
+0%
|
(0)
+87%
|
(0)
+20%
|
(21)
-32 374%
|
(21)
+0%
|
(21)
-1%
|
(21)
0%
|
(1)
+96%
|
(1)
-8%
|
(1)
-1%
|
(1)
-4%
|
(1)
-34%
|
(1)
+2%
|
(2)
-37%
|
(2)
-1%
|
(2)
-32%
|
(2)
+1%
|
(2)
+14%
|
(2)
+2%
|
(2)
-15%
|
(2)
0%
|
(2)
+0%
|
(2)
+2%
|
(2)
-21%
|
(2)
-1%
|
(2)
0%
|
(2)
-2%
|
(3)
-18%
|
(3)
N/A
|
(3)
N/A
|
(6)
-124%
|
(11)
-80%
|
(14)
-26%
|
(14)
N/A
|
(11)
+24%
|
(6)
+46%
|
(3)
+51%
|
(3)
N/A
|
(3)
0%
|
(3)
-22%
|
(4)
0%
|
(4)
N/A
|
(11)
-218%
|
(11)
N/A
|
(5)
+59%
|
(5)
N/A
|
(5)
-1%
|
(5)
N/A
|
(17)
-264%
|
(18)
-7%
|
(13)
+30%
|
(13)
-1%
|
(16)
-23%
|
(16)
-1%
|
(17)
-10%
|
(17)
0%
|
(26)
-47%
|
(26)
0%
|
(30)
-17%
|
(30)
-1%
|
(37)
-24%
|
|
| 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
|
0
|
0
|
(0)
|
|
| Net Change in Cash |
(18)
N/A
|
(1)
+95%
|
2
N/A
|
1
-59%
|
(1)
N/A
|
(1)
+18%
|
1
N/A
|
2
+125%
|
(2)
N/A
|
1
N/A
|
(8)
N/A
|
(10)
-32%
|
(5)
+48%
|
(6)
-18%
|
(1)
+79%
|
1
N/A
|
1
+37%
|
3
+111%
|
(17)
N/A
|
(17)
+1%
|
(17)
+1%
|
(17)
+1%
|
3
N/A
|
3
+21%
|
3
-15%
|
3
+3%
|
1
-74%
|
1
-20%
|
1
-9%
|
0
-43%
|
3
+909%
|
4
+22%
|
5
+42%
|
4
-33%
|
2
-37%
|
3
+25%
|
1
-51%
|
3
+111%
|
(2)
N/A
|
(4)
-123%
|
(6)
-25%
|
(1)
+74%
|
(3)
-109%
|
(2)
+45%
|
(6)
-280%
|
(11)
-69%
|
(9)
+12%
|
(5)
+45%
|
2
N/A
|
3
+107%
|
7
+107%
|
5
-22%
|
5
-7%
|
6
+24%
|
6
+3%
|
9
+58%
|
3
-72%
|
(5)
N/A
|
(3)
+38%
|
0
N/A
|
1
+36%
|
3
+303%
|
6
+121%
|
(2)
N/A
|
(4)
-124%
|
1
N/A
|
6
+433%
|
0
-92%
|
(3)
N/A
|
10
N/A
|
6
-34%
|
5
-15%
|
37
+597%
|
35
-6%
|
18
-48%
|
7
-63%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
2
N/A
|
5
+129%
|
4
-27%
|
5
+20%
|
4
-22%
|
4
+7%
|
3
-13%
|
4
+10%
|
3
-16%
|
4
+20%
|
4
+2%
|
2
-55%
|
1
-47%
|
0
-65%
|
(1)
N/A
|
2
N/A
|
1
-32%
|
2
+132%
|
4
+48%
|
4
+1%
|
4
+11%
|
4
+6%
|
3
-23%
|
4
+19%
|
3
-10%
|
4
+3%
|
2
-48%
|
2
-9%
|
2
+21%
|
2
-13%
|
5
+182%
|
6
+13%
|
7
+22%
|
5
-25%
|
4
-21%
|
5
+13%
|
3
-34%
|
5
+63%
|
6
+23%
|
5
-19%
|
5
-9%
|
5
+4%
|
3
-37%
|
3
+3%
|
3
-5%
|
2
-21%
|
4
+55%
|
6
+65%
|
8
+28%
|
9
+19%
|
8
-18%
|
8
+5%
|
8
-5%
|
9
+15%
|
9
+9%
|
9
-3%
|
7
-20%
|
7
+1%
|
11
+50%
|
10
-8%
|
7
-28%
|
7
-1%
|
11
+44%
|
15
+45%
|
14
-6%
|
18
+22%
|
22
+28%
|
19
-17%
|
25
+34%
|
25
+0%
|
25
+0%
|
41
+64%
|
51
+23%
|
56
+10%
|
59
+5%
|
44
-25%
|
|