Loulis Food Ingredients SA
ATHEX:KYLO
Cash Flow Statement
Cash Flow Statement
Loulis Food Ingredients SA
| 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-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
|
1
|
(3)
|
(4)
|
(4)
|
(4)
|
2
|
13
|
17
|
18
|
18
|
8
|
(15)
|
(16)
|
(17)
|
(16)
|
5
|
4
|
5
|
6
|
6
|
7
|
7
|
7
|
5
|
5
|
4
|
3
|
4
|
3
|
3
|
3
|
3
|
2
|
3
|
3
|
4
|
4
|
3
|
3
|
3
|
2
|
4
|
4
|
1
|
1
|
3
|
3
|
1
|
1
|
1
|
2
|
2
|
7
|
8
|
7
|
9
|
8
|
|
| Depreciation & Amortization |
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
8
|
3
|
1
|
0
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
2
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
7
|
6
|
6
|
|
| Other Non-Cash Items |
4
|
(0)
|
1
|
3
|
4
|
6
|
3
|
(2)
|
(1)
|
(10)
|
(3)
|
6
|
31
|
35
|
26
|
27
|
6
|
6
|
7
|
3
|
1
|
(0)
|
1
|
2
|
3
|
2
|
0
|
0
|
(0)
|
(5)
|
(3)
|
(4)
|
(2)
|
3
|
3
|
2
|
5
|
5
|
5
|
4
|
1
|
(0)
|
3
|
4
|
5
|
6
|
3
|
3
|
2
|
1
|
2
|
2
|
3
|
(3)
|
(2)
|
5
|
4
|
2
|
|
| Cash Taxes Paid |
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
0
|
3
|
3
|
0
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
3
|
|
| Cash Interest Paid |
4
|
4
|
4
|
4
|
9
|
9
|
8
|
8
|
9
|
5
|
4
|
3
|
5
|
5
|
4
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
5
|
4
|
2
|
3
|
2
|
|
| Change in Working Capital |
(12)
|
(36)
|
(13)
|
(9)
|
(6)
|
(6)
|
(9)
|
(20)
|
(39)
|
(31)
|
(28)
|
(16)
|
(7)
|
(2)
|
1
|
(1)
|
(4)
|
1
|
(0)
|
2
|
3
|
(1)
|
(3)
|
(3)
|
(5)
|
(3)
|
4
|
1
|
2
|
5
|
(3)
|
(4)
|
(7)
|
(12)
|
(9)
|
(14)
|
(15)
|
(12)
|
(12)
|
(6)
|
(1)
|
(4)
|
(14)
|
(8)
|
1
|
(1)
|
(5)
|
(7)
|
(9)
|
(6)
|
(9)
|
(24)
|
(19)
|
(1)
|
(2)
|
(4)
|
(1)
|
(2)
|
|
| Cash from Operating Activities |
(1)
N/A
|
(28)
-3 699%
|
(8)
+71%
|
(4)
+54%
|
1
N/A
|
3
+176%
|
4
+20%
|
(2)
N/A
|
(15)
-634%
|
(21)
-37%
|
(12)
+43%
|
(2)
+82%
|
13
N/A
|
20
+57%
|
13
-34%
|
13
+1%
|
10
-28%
|
14
+49%
|
15
+6%
|
13
-14%
|
13
0%
|
8
-37%
|
8
-4%
|
9
+13%
|
6
-34%
|
7
+23%
|
11
+53%
|
8
-29%
|
9
+10%
|
6
-29%
|
0
-99%
|
(0)
N/A
|
(3)
-586%
|
(2)
+31%
|
(0)
+97%
|
(4)
-7 333%
|
(3)
+29%
|
1
N/A
|
1
+15%
|
5
+576%
|
7
+55%
|
(1)
N/A
|
(3)
-368%
|
4
N/A
|
11
+172%
|
10
-4%
|
6
-39%
|
4
-36%
|
(1)
N/A
|
1
N/A
|
(1)
N/A
|
(14)
-1 441%
|
(8)
+43%
|
9
N/A
|
11
+24%
|
14
+24%
|
18
+25%
|
14
-21%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
4
|
2
|
(2)
|
(6)
|
(6)
|
(5)
|
(6)
|
(3)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(7)
|
(7)
|
(7)
|
(6)
|
(4)
|
(4)
|
(6)
|
(7)
|
(8)
|
(8)
|
(6)
|
(6)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(5)
|
(8)
|
(7)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(4)
|
(5)
|
(5)
|
(4)
|
(3)
|
(3)
|
(2)
|
(3)
|
|
| Other Items |
6
|
6
|
6
|
2
|
1
|
0
|
(0)
|
50
|
51
|
48
|
47
|
(5)
|
23
|
25
|
26
|
28
|
2
|
1
|
1
|
1
|
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)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
7
|
8
|
1
|
1
|
1
|
|
| Cash from Investing Activities |
3
N/A
|
10
+199%
|
8
-23%
|
(0)
N/A
|
(6)
-1 074%
|
(6)
-4%
|
(5)
+8%
|
43
N/A
|
48
+11%
|
47
-1%
|
46
-3%
|
(5)
N/A
|
21
N/A
|
23
+9%
|
23
+1%
|
25
+9%
|
(3)
N/A
|
(7)
-141%
|
(7)
-6%
|
(7)
+2%
|
(6)
+17%
|
(4)
+36%
|
(4)
+1%
|
(6)
-74%
|
(7)
-11%
|
(7)
-10%
|
(8)
-5%
|
(6)
+26%
|
(6)
+2%
|
(4)
+29%
|
(3)
+35%
|
(2)
+29%
|
(1)
+61%
|
(1)
-19%
|
(1)
+8%
|
(1)
-37%
|
(1)
-22%
|
(3)
-152%
|
(2)
+27%
|
(3)
-4%
|
(3)
-1%
|
(3)
-3%
|
(5)
-104%
|
(8)
-54%
|
(7)
+9%
|
(5)
+35%
|
(6)
-20%
|
(5)
+10%
|
(4)
+25%
|
(3)
+26%
|
(4)
-46%
|
(5)
-30%
|
(6)
-4%
|
3
N/A
|
4
+57%
|
(2)
N/A
|
(1)
+55%
|
(2)
-87%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(10)
|
(10)
|
(10)
|
(10)
|
(2)
|
(1)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
0
|
8
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(2)
|
(1)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
0
|
(0)
|
|
| Net Issuance of Debt |
(0)
|
19
|
(0)
|
1
|
2
|
3
|
2
|
(39)
|
(27)
|
(35)
|
(36)
|
4
|
(5)
|
(10)
|
(12)
|
(22)
|
(17)
|
(17)
|
(15)
|
(4)
|
(4)
|
(2)
|
(2)
|
(1)
|
(0)
|
0
|
(1)
|
(2)
|
(2)
|
(4)
|
(1)
|
(0)
|
(7)
|
(5)
|
(8)
|
(1)
|
6
|
5
|
9
|
4
|
0
|
5
|
7
|
2
|
(1)
|
3
|
5
|
(1)
|
12
|
11
|
1
|
27
|
17
|
(17)
|
(16)
|
(18)
|
(17)
|
(3)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(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)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(2)
|
(7)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
5
|
3
|
(6)
|
(8)
|
(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
|
|
| Cash from Financing Activities |
(0)
N/A
|
19
N/A
|
(0)
N/A
|
1
N/A
|
2
+46%
|
3
+43%
|
2
-30%
|
(40)
N/A
|
(29)
+27%
|
(26)
+10%
|
(33)
-27%
|
5
N/A
|
(13)
N/A
|
(29)
-120%
|
(25)
+14%
|
(33)
-36%
|
(27)
+20%
|
(18)
+31%
|
(17)
+9%
|
(8)
+50%
|
(7)
+20%
|
(5)
+24%
|
(4)
+13%
|
(4)
+7%
|
(4)
+11%
|
(3)
+21%
|
(4)
-46%
|
(2)
+58%
|
(2)
-28%
|
(4)
-56%
|
(1)
+80%
|
(0)
+33%
|
1
N/A
|
2
+103%
|
0
-95%
|
6
+4 654%
|
6
-11%
|
5
-18%
|
7
+65%
|
3
-60%
|
(1)
N/A
|
5
N/A
|
6
+22%
|
(1)
N/A
|
(2)
-337%
|
3
N/A
|
3
+7%
|
(3)
N/A
|
11
N/A
|
9
-11%
|
(0)
N/A
|
27
N/A
|
15
-43%
|
(18)
N/A
|
(18)
0%
|
(20)
-14%
|
(19)
+6%
|
(10)
+48%
|
|
| 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
|
|
| Net Change in Cash |
2
N/A
|
1
-49%
|
(1)
N/A
|
(3)
-339%
|
(2)
+18%
|
0
N/A
|
0
+40%
|
1
+236%
|
4
+167%
|
1
-84%
|
1
+76%
|
(2)
N/A
|
21
N/A
|
14
-32%
|
11
-19%
|
5
-58%
|
(20)
N/A
|
(11)
+46%
|
(9)
+21%
|
(2)
+75%
|
1
N/A
|
(1)
N/A
|
(0)
+74%
|
(1)
-936%
|
(5)
-219%
|
(3)
+32%
|
(1)
+68%
|
0
N/A
|
1
+128%
|
(1)
N/A
|
(3)
-139%
|
(3)
+15%
|
(2)
+10%
|
(0)
+81%
|
(1)
-53%
|
1
N/A
|
1
+56%
|
2
+81%
|
6
+217%
|
5
-9%
|
4
-29%
|
2
-46%
|
(2)
N/A
|
(5)
-165%
|
1
N/A
|
9
+797%
|
4
-55%
|
(4)
N/A
|
6
N/A
|
8
+33%
|
(5)
N/A
|
7
N/A
|
1
-80%
|
(6)
N/A
|
(2)
+64%
|
(9)
-310%
|
(2)
+73%
|
2
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(3)
N/A
|
(24)
-649%
|
(7)
+72%
|
(6)
+12%
|
(5)
+14%
|
(3)
+38%
|
(2)
+44%
|
(9)
-395%
|
(18)
-108%
|
(21)
-18%
|
(13)
+39%
|
(3)
+78%
|
11
N/A
|
18
+64%
|
11
-42%
|
11
+2%
|
5
-52%
|
7
+35%
|
8
+10%
|
6
-25%
|
7
+27%
|
4
-40%
|
4
-7%
|
2
-39%
|
(1)
N/A
|
(1)
+57%
|
3
N/A
|
2
-41%
|
3
+59%
|
2
-29%
|
(3)
N/A
|
(2)
+10%
|
(4)
-57%
|
(3)
+20%
|
(1)
+68%
|
(5)
-445%
|
(4)
+17%
|
(1)
+70%
|
(2)
-18%
|
2
N/A
|
5
+143%
|
(3)
N/A
|
(8)
-154%
|
(4)
+48%
|
3
N/A
|
5
+67%
|
2
-72%
|
(0)
N/A
|
(5)
-3 034%
|
(2)
+62%
|
(5)
-171%
|
(20)
-296%
|
(13)
+33%
|
5
N/A
|
8
+56%
|
11
+37%
|
16
+39%
|
11
-29%
|
|