Petros Petropoulos SA
ATHEX:PETRO
Cash Flow Statement
Cash Flow Statement
Petros Petropoulos 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-2016 | Mar-2017 | Sep-2017 | Mar-2018 | Sep-2018 | Dec-2018 | Mar-2019 | 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 |
6
|
6
|
5
|
4
|
5
|
3
|
3
|
4
|
3
|
5
|
6
|
9
|
8
|
8
|
8
|
5
|
6
|
4
|
5
|
3
|
3
|
4
|
2
|
5
|
4
|
3
|
3
|
1
|
(2)
|
(2)
|
(3)
|
(4)
|
(6)
|
(6)
|
(4)
|
(4)
|
1
|
1
|
1
|
2
|
2
|
3
|
1
|
2
|
1
|
3
|
1
|
(0)
|
0
|
1
|
4
|
4
|
5
|
6
|
5
|
5
|
8
|
10
|
8
|
9
|
11
|
12
|
11
|
13
|
14
|
|
| Depreciation & Amortization |
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
|
1
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
|
| Other Non-Cash Items |
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
3
|
3
|
3
|
4
|
3
|
3
|
2
|
2
|
1
|
1
|
1
|
(2)
|
(3)
|
(2)
|
(3)
|
0
|
1
|
1
|
1
|
2
|
4
|
5
|
5
|
5
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
0
|
0
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
3
|
3
|
4
|
4
|
5
|
|
| Cash Taxes Paid |
2
|
0
|
2
|
2
|
2
|
0
|
2
|
2
|
2
|
0
|
1
|
2
|
1
|
0
|
2
|
2
|
2
|
0
|
1
|
0
|
1
|
0
|
1
|
1
|
1
|
0
|
2
|
1
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
3
|
0
|
0
|
0
|
1
|
0
|
2
|
3
|
2
|
2
|
4
|
5
|
|
| Cash Interest Paid |
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
2
|
2
|
3
|
2
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
2
|
0
|
0
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
3
|
2
|
3
|
3
|
3
|
|
| Change in Working Capital |
(4)
|
(6)
|
(0)
|
(4)
|
(17)
|
(12)
|
(8)
|
(8)
|
2
|
0
|
(4)
|
(6)
|
4
|
(1)
|
(11)
|
(12)
|
(28)
|
(22)
|
(7)
|
8
|
28
|
19
|
13
|
4
|
(11)
|
(7)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
4
|
5
|
6
|
7
|
7
|
4
|
3
|
(2)
|
(1)
|
1
|
(1)
|
4
|
2
|
1
|
1
|
1
|
(1)
|
1
|
(6)
|
(7)
|
(13)
|
(8)
|
(4)
|
(10)
|
(3)
|
6
|
(1)
|
(10)
|
(21)
|
(31)
|
(23)
|
(6)
|
(9)
|
|
| Cash from Operating Activities |
4
N/A
|
1
-67%
|
6
+420%
|
2
-70%
|
(9)
N/A
|
(7)
+25%
|
(3)
+51%
|
(2)
+49%
|
7
N/A
|
7
+2%
|
3
-56%
|
4
+26%
|
15
+275%
|
11
-29%
|
2
-84%
|
(2)
N/A
|
(19)
-857%
|
(14)
+24%
|
1
N/A
|
13
+1 165%
|
33
+152%
|
25
-25%
|
17
-33%
|
8
-51%
|
(8)
N/A
|
(5)
+45%
|
0
N/A
|
1
+2 425%
|
(1)
N/A
|
(1)
+38%
|
(1)
-33%
|
(1)
-36%
|
4
N/A
|
6
+67%
|
8
+36%
|
10
+22%
|
10
+6%
|
7
-27%
|
6
-14%
|
1
-79%
|
3
+102%
|
6
+132%
|
3
-54%
|
8
+176%
|
6
-22%
|
7
+4%
|
2
-66%
|
1
-58%
|
(1)
N/A
|
2
N/A
|
(0)
N/A
|
(1)
-985%
|
(5)
-259%
|
(0)
+93%
|
4
N/A
|
(3)
N/A
|
7
N/A
|
18
+153%
|
8
-57%
|
1
-85%
|
(6)
N/A
|
(14)
-122%
|
(6)
+58%
|
13
N/A
|
12
-7%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(6)
|
(6)
|
(6)
|
(6)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(5)
|
(4)
|
(4)
|
(4)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
0
|
1
|
(2)
|
(2)
|
(4)
|
(3)
|
(2)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(5)
|
(5)
|
(4)
|
(4)
|
|
| Other Items |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
1
|
1
|
0
|
0
|
0
|
(12)
|
(12)
|
(11)
|
(10)
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
(1)
|
1
|
0
|
1
|
2
|
1
|
1
|
1
|
0
|
1
|
0
|
1
|
4
|
4
|
5
|
6
|
6
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
|
| Cash from Investing Activities |
(6)
N/A
|
(6)
N/A
|
(6)
-4%
|
(6)
-3%
|
(0)
+95%
|
(0)
-37%
|
0
N/A
|
1
+1 429%
|
(4)
N/A
|
(4)
-1%
|
(4)
-9%
|
(8)
-99%
|
(6)
+20%
|
(6)
+2%
|
(6)
+3%
|
(3)
+48%
|
(1)
+63%
|
(1)
+9%
|
(1)
-18%
|
(1)
+30%
|
(1)
+29%
|
(13)
-2 095%
|
(13)
+3%
|
(12)
+6%
|
(11)
+3%
|
1
N/A
|
1
-46%
|
(0)
N/A
|
(0)
-19%
|
(0)
-53%
|
0
N/A
|
0
+183%
|
1
+185%
|
1
+2%
|
1
+28%
|
1
-3%
|
1
-33%
|
(0)
N/A
|
(1)
-278%
|
0
N/A
|
0
+15%
|
1
+371%
|
1
+10%
|
0
-94%
|
(1)
N/A
|
(1)
-30%
|
(0)
+46%
|
(1)
-39%
|
0
N/A
|
3
+1 831%
|
1
-47%
|
1
+9%
|
1
-55%
|
3
+349%
|
3
+18%
|
(1)
N/A
|
(1)
+16%
|
(0)
+83%
|
(0)
-146%
|
(0)
+17%
|
(1)
-266%
|
(4)
-207%
|
(5)
-3%
|
(6)
-28%
|
(6)
-6%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
0
|
(1)
|
(0)
|
0
|
0
|
1
|
3
|
3
|
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)
|
(2)
|
(2)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
7
|
5
|
1
|
6
|
9
|
10
|
7
|
3
|
(1)
|
(3)
|
0
|
3
|
(2)
|
1
|
7
|
11
|
16
|
15
|
(1)
|
(13)
|
(16)
|
(10)
|
(1)
|
6
|
9
|
8
|
4
|
(1)
|
2
|
(1)
|
(2)
|
1
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(7)
|
(7)
|
(6)
|
(4)
|
(3)
|
2
|
2
|
0
|
(4)
|
(0)
|
1
|
(5)
|
(8)
|
(7)
|
(3)
|
(1)
|
(2)
|
6
|
10
|
(8)
|
(12)
|
(7)
|
(4)
|
10
|
22
|
16
|
14
|
0
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(1)
|
(3)
|
(2)
|
0
|
(2)
|
(7)
|
(6)
|
0
|
|
| Other |
(1)
|
0
|
(2)
|
(2)
|
(2)
|
0
|
(2)
|
(2)
|
(2)
|
0
|
(2)
|
(2)
|
(3)
|
0
|
(4)
|
(4)
|
(4)
|
0
|
(0)
|
(0)
|
(1)
|
0
|
(2)
|
(2)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
6
N/A
|
4
-37%
|
(1)
N/A
|
3
N/A
|
6
+87%
|
7
+17%
|
4
-45%
|
0
-89%
|
(3)
N/A
|
(5)
-61%
|
(1)
+76%
|
3
N/A
|
(3)
N/A
|
1
N/A
|
5
+584%
|
7
+41%
|
12
+83%
|
11
-9%
|
(1)
N/A
|
(13)
-850%
|
(17)
-28%
|
(11)
+34%
|
(2)
+78%
|
5
N/A
|
8
+63%
|
7
-12%
|
3
-60%
|
(2)
N/A
|
1
N/A
|
(2)
N/A
|
(2)
0%
|
1
N/A
|
(2)
N/A
|
(3)
-89%
|
(3)
-7%
|
(4)
-16%
|
(5)
-39%
|
(7)
-34%
|
(7)
+7%
|
(6)
+10%
|
(4)
+37%
|
(3)
+26%
|
2
N/A
|
2
+6%
|
(0)
N/A
|
(4)
-819%
|
(0)
+93%
|
1
N/A
|
(5)
N/A
|
(8)
-77%
|
(7)
+17%
|
(3)
+59%
|
(1)
+76%
|
(2)
-138%
|
6
N/A
|
7
+16%
|
(11)
N/A
|
(13)
-14%
|
(10)
+20%
|
(6)
+41%
|
10
N/A
|
21
+112%
|
8
-60%
|
8
-2%
|
0
-97%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
4
N/A
|
(1)
N/A
|
(1)
+7%
|
(1)
-26%
|
(4)
-313%
|
(0)
+91%
|
1
N/A
|
(0)
N/A
|
1
N/A
|
(1)
N/A
|
(2)
-50%
|
(0)
+85%
|
6
N/A
|
6
-13%
|
1
-87%
|
2
+141%
|
(7)
N/A
|
(4)
+47%
|
(2)
+60%
|
(1)
+32%
|
15
N/A
|
1
-96%
|
2
+200%
|
1
-23%
|
(12)
N/A
|
4
N/A
|
3
-4%
|
(1)
N/A
|
0
N/A
|
(3)
N/A
|
(3)
+6%
|
0
N/A
|
3
+6 900%
|
4
+31%
|
6
+58%
|
7
+20%
|
6
-20%
|
(0)
N/A
|
(1)
-827%
|
(5)
-227%
|
(1)
+82%
|
5
N/A
|
6
+26%
|
10
+64%
|
5
-47%
|
1
-74%
|
2
+15%
|
2
-3%
|
(6)
N/A
|
(4)
+28%
|
(6)
-35%
|
(3)
+53%
|
(5)
-74%
|
1
N/A
|
13
+1 220%
|
2
-82%
|
(5)
N/A
|
5
N/A
|
(3)
N/A
|
(5)
-76%
|
2
N/A
|
2
+5%
|
(2)
N/A
|
15
N/A
|
6
-60%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(2)
N/A
|
(5)
-108%
|
0
N/A
|
(4)
N/A
|
(10)
-133%
|
(8)
+22%
|
(4)
+47%
|
(2)
+47%
|
6
N/A
|
6
+2%
|
2
-72%
|
(1)
N/A
|
11
N/A
|
7
-38%
|
(3)
N/A
|
(4)
-37%
|
(20)
-483%
|
(16)
+23%
|
(0)
+98%
|
12
N/A
|
32
+164%
|
24
-26%
|
16
-33%
|
7
-57%
|
(10)
N/A
|
(6)
+41%
|
(2)
+70%
|
(0)
+94%
|
(2)
-2 330%
|
(2)
+16%
|
(2)
+11%
|
(2)
-21%
|
3
N/A
|
6
+73%
|
8
+38%
|
9
+23%
|
10
+5%
|
7
-28%
|
6
-14%
|
1
-84%
|
3
+171%
|
6
+140%
|
2
-61%
|
7
+194%
|
5
-34%
|
5
-5%
|
2
-66%
|
(1)
N/A
|
(1)
-105%
|
3
N/A
|
(3)
N/A
|
(4)
-46%
|
(9)
-139%
|
(4)
+60%
|
1
N/A
|
(7)
N/A
|
5
N/A
|
17
+267%
|
7
-60%
|
0
-95%
|
(8)
N/A
|
(19)
-129%
|
(11)
+42%
|
9
N/A
|
8
-13%
|
|