Elton International Trading Company SA
ATHEX:ELTON
Cash Flow Statement
Cash Flow Statement
Elton International Trading Company SA
| 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-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 |
(4)
|
(4)
|
(4)
|
(4)
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
2
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
4
|
5
|
5
|
4
|
4
|
4
|
3
|
5
|
5
|
5
|
5
|
5
|
6
|
11
|
13
|
14
|
10
|
2
|
2
|
4
|
3
|
|
| Depreciation & Amortization |
1
|
1
|
0
|
1
|
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
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
2
|
2
|
2
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
1
|
2
|
1
|
2
|
2
|
1
|
2
|
1
|
4
|
3
|
(1)
|
2
|
4
|
3
|
3
|
|
| Cash Taxes Paid |
1
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
2
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
0
|
0
|
2
|
1
|
2
|
2
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
|
| Cash Interest Paid |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
|
| Change in Working Capital |
(0)
|
(1)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(1)
|
0
|
(1)
|
(1)
|
(4)
|
(7)
|
(6)
|
(6)
|
(6)
|
(4)
|
(1)
|
(0)
|
(0)
|
(1)
|
(2)
|
(6)
|
(6)
|
(5)
|
(7)
|
(4)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(2)
|
(4)
|
(8)
|
(9)
|
(6)
|
(3)
|
(2)
|
(3)
|
(4)
|
(5)
|
(7)
|
(4)
|
(5)
|
(6)
|
(7)
|
(5)
|
(6)
|
(7)
|
2
|
2
|
(12)
|
(33)
|
(22)
|
10
|
11
|
1
|
(10)
|
(11)
|
|
| Cash from Operating Activities |
(4)
N/A
|
(4)
-20%
|
(7)
-68%
|
(7)
-4%
|
(2)
+76%
|
(1)
+48%
|
0
N/A
|
1
+58%
|
3
+381%
|
2
-31%
|
2
+6%
|
(1)
N/A
|
(4)
-206%
|
(3)
+26%
|
(2)
+22%
|
(0)
+89%
|
0
N/A
|
3
+588%
|
3
+16%
|
4
+11%
|
4
-6%
|
2
-30%
|
(1)
N/A
|
(2)
-30%
|
0
N/A
|
(2)
N/A
|
1
N/A
|
1
+8%
|
2
+132%
|
3
+52%
|
4
+29%
|
4
+12%
|
4
+0%
|
3
-21%
|
0
-89%
|
(1)
N/A
|
1
N/A
|
4
+228%
|
5
+36%
|
4
-18%
|
3
-32%
|
2
-23%
|
0
-85%
|
3
+728%
|
2
-41%
|
(2)
N/A
|
1
N/A
|
2
+103%
|
2
-16%
|
2
-22%
|
10
+507%
|
11
+12%
|
1
-91%
|
(15)
N/A
|
(2)
+83%
|
21
N/A
|
16
-21%
|
9
-47%
|
(2)
N/A
|
(3)
-98%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(3)
|
(5)
|
(5)
|
(6)
|
(4)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(7)
|
(7)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
1
|
1
|
1
|
1
|
1
|
1
|
0
|
(0)
|
0
|
2
|
2
|
2
|
2
|
8
|
8
|
7
|
7
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
|
| Cash from Investing Activities |
(0)
N/A
|
0
N/A
|
0
+950%
|
0
-98%
|
(0)
N/A
|
(0)
-5%
|
(1)
-153%
|
(3)
-172%
|
(5)
-68%
|
(3)
+24%
|
(4)
-8%
|
(2)
+58%
|
(0)
+99%
|
6
N/A
|
6
-1%
|
6
-7%
|
5
-2%
|
(2)
N/A
|
(1)
+16%
|
(1)
+3%
|
(0)
+73%
|
(1)
-92%
|
(0)
+35%
|
(1)
-47%
|
(2)
-182%
|
(2)
-9%
|
(3)
-13%
|
(2)
+26%
|
(1)
+46%
|
(0)
+52%
|
(0)
+10%
|
(1)
-184%
|
(1)
-2%
|
(1)
+6%
|
(1)
-6%
|
(0)
+66%
|
(0)
+36%
|
(0)
-26%
|
(0)
+9%
|
(0)
-45%
|
(3)
-560%
|
(3)
0%
|
(3)
-8%
|
(3)
+2%
|
(2)
+30%
|
(1)
+54%
|
(1)
-32%
|
(0)
+74%
|
(0)
+41%
|
(0)
+18%
|
(1)
-376%
|
(1)
-1%
|
0
N/A
|
0
-40%
|
(1)
N/A
|
(7)
-1 285%
|
(7)
+6%
|
(0)
+100%
|
(2)
-7 687%
|
(2)
+0%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
4
|
5
|
0
|
0
|
3
|
4
|
0
|
0
|
0
|
0
|
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 |
3
|
4
|
3
|
3
|
3
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
3
|
(2)
|
(1)
|
(4)
|
(5)
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
3
|
4
|
1
|
(1)
|
0
|
(6)
|
(5)
|
(6)
|
(4)
|
(2)
|
0
|
4
|
0
|
(0)
|
(2)
|
(2)
|
0
|
4
|
6
|
4
|
5
|
1
|
(1)
|
(2)
|
(1)
|
1
|
(4)
|
(9)
|
(3)
|
17
|
7
|
(7)
|
(2)
|
(9)
|
2
|
5
|
|
| Cash Paid for Dividends |
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
(2)
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(5)
|
(3)
|
(1)
|
0
|
0
|
|
| Other |
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
4
N/A
|
5
+24%
|
7
+55%
|
8
+7%
|
2
-68%
|
1
-67%
|
0
-68%
|
2
+562%
|
2
+3%
|
2
-5%
|
3
+94%
|
4
+27%
|
5
+26%
|
0
-97%
|
(3)
N/A
|
(6)
-115%
|
(6)
-17%
|
(1)
+90%
|
(2)
-147%
|
(2)
-18%
|
(3)
-83%
|
(3)
-3%
|
(1)
+74%
|
2
N/A
|
2
+27%
|
3
+21%
|
2
-30%
|
1
-57%
|
0
-96%
|
(2)
N/A
|
(2)
-34%
|
(2)
+14%
|
(4)
-87%
|
(2)
+46%
|
0
N/A
|
0
+240%
|
0
-12%
|
(0)
N/A
|
(3)
-1 565%
|
(3)
-22%
|
(1)
+69%
|
3
N/A
|
5
+84%
|
4
-21%
|
5
+16%
|
1
-75%
|
(2)
N/A
|
(3)
-24%
|
(2)
+16%
|
(1)
+66%
|
(5)
-518%
|
(10)
-124%
|
(5)
+50%
|
15
N/A
|
4
-72%
|
(12)
N/A
|
(5)
+54%
|
(9)
-74%
|
2
N/A
|
5
+124%
|
|
| 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)
|
|
| Net Change in Cash |
0
N/A
|
0
+1 650%
|
0
+6%
|
0
-65%
|
0
+100%
|
(1)
N/A
|
(0)
+24%
|
(0)
-18%
|
(0)
+76%
|
0
N/A
|
2
+1 600%
|
1
-12%
|
1
+10%
|
3
+129%
|
1
-65%
|
(0)
N/A
|
(1)
-158%
|
1
N/A
|
0
-32%
|
1
+42%
|
(0)
N/A
|
(2)
-900%
|
(3)
-56%
|
(1)
+75%
|
0
N/A
|
(2)
N/A
|
0
N/A
|
(0)
N/A
|
1
N/A
|
1
-36%
|
1
+46%
|
1
-5%
|
(1)
N/A
|
0
N/A
|
(1)
N/A
|
(1)
+20%
|
1
N/A
|
3
+175%
|
2
-42%
|
0
-91%
|
(1)
N/A
|
2
N/A
|
3
+22%
|
4
+49%
|
4
+14%
|
(1)
N/A
|
(2)
-72%
|
(0)
+79%
|
(0)
+36%
|
1
N/A
|
4
+527%
|
(0)
N/A
|
(4)
-3 723%
|
1
N/A
|
1
+149%
|
2
+17%
|
4
+140%
|
(1)
N/A
|
(1)
+32%
|
0
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(4)
N/A
|
(5)
-19%
|
(7)
-42%
|
(9)
-20%
|
(3)
+64%
|
(2)
+26%
|
0
N/A
|
(2)
N/A
|
(2)
+3%
|
(3)
-62%
|
(4)
-4%
|
(5)
-43%
|
(6)
-12%
|
(4)
+24%
|
(4)
+14%
|
(2)
+52%
|
(1)
+27%
|
1
N/A
|
2
+57%
|
3
+49%
|
3
+13%
|
2
-47%
|
(2)
N/A
|
(3)
-55%
|
(1)
+53%
|
(3)
-164%
|
(1)
+68%
|
(0)
+63%
|
1
N/A
|
2
+177%
|
3
+36%
|
3
-10%
|
3
+1%
|
2
-26%
|
(1)
N/A
|
(1)
-8%
|
1
N/A
|
3
+271%
|
5
+42%
|
4
-22%
|
(0)
N/A
|
(1)
-331%
|
(3)
-251%
|
(0)
+90%
|
1
N/A
|
(3)
N/A
|
(0)
+90%
|
2
N/A
|
2
-12%
|
1
-19%
|
10
+675%
|
11
+12%
|
1
-92%
|
(15)
N/A
|
(3)
+78%
|
13
N/A
|
9
-30%
|
8
-11%
|
(2)
N/A
|
(3)
-75%
|
|