XML 34 R6.htm IDEA: XBRL DOCUMENT v3.22.1
Consolidated Statements of Cash Flows
€ in Thousands, $ in Thousands
12 Months Ended
Dec. 31, 2021
EUR (€)
Dec. 31, 2020
EUR (€)
Dec. 31, 2019
EUR (€)
Cash flows from operating activities      
Net profit (loss) € 67,259 € (101,221) € (65,144)
Attributable to non-controlling interests 0 0 0
Adjustments for:      
+ Depreciation and amortization on tangible and intangible assets 2,742 3,559 3,263
+ Impairment and provision for litigation (1,996) 3,015 357
+ Expenses related to share-based compensation 470 1,236 1,657
- Gain on disposal of property, plant and equipment 420 80 (19)
+ Net finance expenses (revenue) 4,663 10,335 11,437
+ Income tax expense (benefit) 2,215 (428) (576)
+ Other non-cash items [1] (35,538) (1,818) 1,702
Operating cash flows before change in working capital 40,235 (85,242) (47,324)
Change in:      
Decrease (increase) in trade receivables and other assets 4,344 318 (1,640)
(Decrease) increase in trade payables and other liabilities 55,335 (11,447) 1,284
Change in working capital 59,680 (11,129) (356)
Income tax paid 0 0 0
Net cash flows provided by (used in) in operating activities 99,915 (96,371) (47,680)
Cash flows from investment activities      
- Acquisition of property, plant and equipment (537) (900) (2,030)
+ Proceeds from disposal of / reimbursement of property, plant and equipment 309 0 2,517
- Acquisition of financial instruments (3,148) (66) (160)
Net cash flows provided by (used in ) investment activities (3,377) (966) 327
Cash flows from financing activities      
+ Proceeds from issue of share capital (net) 27,972 7 126,486
+ Proceeds from subscription / exercise of share warrants 0 0 43
+ Proceeds from new loans and borrowings net of issue costs 15,270 0 0
- Repayments of loans and borrowings (48,436) 207 (6)
- Payments on lease debts (1,887) (2,150) (1,877)
- Financial interests paid (including finance lease) (2,109) (7,762) (7,785)
+ Financial interests received 274 1,442 0
Net cash flows provided by (used in ) financing activities (8,916) (8,256) 116,860
Increase (decrease) in cash and cash equivalents 87,622 (105,593) 69,508
Cash and cash equivalents at the beginning of the period 171,029 276,748 207,240
Effects of exchange rate changes on cash 105 (126) 0
Cash and cash equivalents at the end of the period € 258,756 € 171,029 € 276,748
[1] In the above table, the amount of "Other non-cash items" includes the bonus generated by the partial OCEANE buyback following the renegotiation completed in January 2021 for the amount of €35,578 in 2021.