Voyatzoglou SA
ATHEX:VOSYS
Cash Flow Statement
Cash Flow Statement
Voyatzoglou 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 |
3
|
2
|
2
|
(1)
|
1
|
1
|
1
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
5
|
5
|
4
|
4
|
2
|
(0)
|
(0)
|
(0)
|
0
|
1
|
2
|
1
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(2)
|
(3)
|
(2)
|
(3)
|
0
|
0
|
1
|
0
|
0
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
3
|
2
|
2
|
2
|
2
|
2
|
1
|
(1)
|
|
| 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
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
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
|
|
| Other Non-Cash Items |
1
|
1
|
0
|
3
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
(0)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
3
|
14
|
14
|
14
|
12
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
1
|
0
|
0
|
|
| Cash Taxes Paid |
1
|
1
|
0
|
2
|
2
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
0
|
0
|
0
|
(0)
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
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
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
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
|
0
|
1
|
|
| Change in Working Capital |
(3)
|
(3)
|
(3)
|
(2)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(3)
|
(4)
|
(3)
|
(4)
|
(3)
|
(4)
|
(7)
|
(4)
|
(4)
|
(0)
|
5
|
0
|
(1)
|
(3)
|
(5)
|
(3)
|
(0)
|
3
|
2
|
2
|
1
|
0
|
0
|
3
|
1
|
1
|
2
|
1
|
1
|
(1)
|
(1)
|
(1)
|
1
|
2
|
3
|
1
|
(1)
|
(1)
|
(1)
|
(2)
|
1
|
2
|
(1)
|
(3)
|
(5)
|
(4)
|
(1)
|
(1)
|
(5)
|
(3)
|
1
|
|
| Cash from Operating Activities |
0
N/A
|
1
+222%
|
(0)
N/A
|
1
N/A
|
(1)
N/A
|
(1)
-38%
|
(0)
+93%
|
1
N/A
|
2
+172%
|
1
-43%
|
1
-53%
|
1
+120%
|
1
N/A
|
2
+45%
|
3
+63%
|
1
-68%
|
3
+150%
|
3
+6%
|
3
+11%
|
6
+88%
|
2
-72%
|
1
-65%
|
(1)
N/A
|
(2)
-53%
|
0
N/A
|
2
+597%
|
5
+144%
|
5
-17%
|
4
-19%
|
3
-8%
|
2
-31%
|
1
-47%
|
3
+153%
|
2
-38%
|
2
-8%
|
3
+85%
|
2
-32%
|
13
+480%
|
11
-15%
|
11
-1%
|
11
+4%
|
2
-85%
|
4
+113%
|
4
+1%
|
2
-46%
|
(0)
N/A
|
0
N/A
|
1
+59%
|
0
-41%
|
3
+611%
|
4
+23%
|
2
-52%
|
0
-96%
|
(2)
N/A
|
(1)
+38%
|
2
N/A
|
2
+6%
|
(1)
N/A
|
(1)
+53%
|
1
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(4)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(4)
|
(4)
|
(4)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(4)
|
(4)
|
|
| Other Items |
4
|
4
|
3
|
(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
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
|
| Cash from Investing Activities |
0
N/A
|
2
+280%
|
2
+3%
|
(3)
N/A
|
(2)
+20%
|
(2)
N/A
|
(1)
+50%
|
(1)
+8%
|
(1)
-25%
|
(2)
-19%
|
(2)
+7%
|
(1)
+21%
|
(1)
+46%
|
(0)
+33%
|
(1)
-53%
|
(1)
+23%
|
(1)
-6%
|
(1)
+7%
|
(0)
+40%
|
(0)
-42%
|
(0)
+11%
|
(0)
-21%
|
(0)
+38%
|
(0)
+59%
|
(0)
-67%
|
(0)
+60%
|
(0)
-138%
|
(0)
-47%
|
(0)
+43%
|
(0)
-50%
|
(0)
-21%
|
(0)
+28%
|
(1)
-529%
|
(1)
+4%
|
(1)
+2%
|
(1)
+2%
|
(0)
+78%
|
1
N/A
|
1
-3%
|
1
-1%
|
1
+13%
|
(0)
N/A
|
(4)
-3 277%
|
(4)
N/A
|
(3)
+32%
|
(0)
+92%
|
(0)
-100%
|
(0)
+32%
|
(1)
-48%
|
(1)
-25%
|
(0)
+41%
|
(0)
+19%
|
(0)
-3%
|
(0)
0%
|
(0)
-27%
|
(0)
-11%
|
(1)
-27%
|
(1)
-12%
|
(4)
-582%
|
(4)
+13%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
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)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(6)
|
(6)
|
(6)
|
(6)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
1
|
(0)
|
0
|
1
|
3
|
3
|
2
|
1
|
(0)
|
1
|
1
|
1
|
1
|
0
|
(1)
|
2
|
(0)
|
(1)
|
(2)
|
(5)
|
(2)
|
0
|
2
|
3
|
1
|
(0)
|
(1)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(2)
|
(1)
|
(2)
|
(5)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
1
|
(1)
|
(2)
|
1
|
1
|
1
|
(0)
|
(1)
|
2
|
6
|
4
|
|
| Cash Paid for Dividends |
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
0
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
0
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
1
N/A
|
(1)
N/A
|
(1)
+49%
|
1
N/A
|
2
+43%
|
2
+28%
|
1
-56%
|
0
-94%
|
(1)
N/A
|
(0)
+91%
|
1
N/A
|
(0)
N/A
|
(1)
-50%
|
(1)
-55%
|
(2)
-86%
|
0
N/A
|
(1)
N/A
|
(2)
-49%
|
(3)
-55%
|
(5)
-70%
|
(2)
+70%
|
0
N/A
|
2
+2 543%
|
2
+8%
|
(0)
N/A
|
(2)
-724%
|
(4)
-144%
|
(4)
+9%
|
(3)
+29%
|
(4)
-33%
|
(2)
+47%
|
(2)
-1%
|
(2)
N/A
|
(1)
+31%
|
(2)
-12%
|
(1)
+23%
|
(2)
-51%
|
(10)
-492%
|
(10)
+0%
|
(10)
+1%
|
(10)
0%
|
(2)
+79%
|
(1)
+42%
|
(1)
-12%
|
0
N/A
|
0
+366%
|
(1)
N/A
|
(1)
+5%
|
(0)
+53%
|
0
N/A
|
(1)
N/A
|
(3)
-121%
|
1
N/A
|
1
+114%
|
(0)
N/A
|
(1)
-265%
|
(2)
-31%
|
1
N/A
|
5
+498%
|
3
-41%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
2
N/A
|
1
-19%
|
1
-28%
|
(1)
N/A
|
(2)
-34%
|
(2)
+4%
|
(0)
+80%
|
(0)
+56%
|
0
N/A
|
(0)
N/A
|
(0)
+38%
|
(0)
-24%
|
0
N/A
|
1
+700%
|
1
+27%
|
1
-11%
|
1
+14%
|
0
-65%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
+53%
|
(0)
N/A
|
(0)
+25%
|
0
N/A
|
1
+148%
|
0
-63%
|
1
+95%
|
(1)
N/A
|
0
N/A
|
(1)
N/A
|
(0)
+87%
|
(1)
-467%
|
(1)
-43%
|
1
N/A
|
0
-77%
|
4
+1 681%
|
2
-51%
|
2
N/A
|
2
+33%
|
(1)
N/A
|
(2)
-230%
|
(2)
-5%
|
(1)
+56%
|
(0)
+59%
|
(1)
-94%
|
(0)
+60%
|
(0)
-32%
|
3
N/A
|
2
-29%
|
(1)
N/A
|
0
N/A
|
(1)
N/A
|
(2)
-210%
|
0
N/A
|
(0)
N/A
|
(1)
-444%
|
1
N/A
|
1
-13%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(3)
N/A
|
(2)
+49%
|
(2)
-16%
|
(2)
+4%
|
(3)
-52%
|
(3)
-13%
|
(1)
+60%
|
(0)
+82%
|
1
N/A
|
(0)
N/A
|
(1)
-200%
|
0
N/A
|
1
+356%
|
2
+119%
|
3
+71%
|
1
-82%
|
2
+318%
|
2
+10%
|
3
+22%
|
5
+95%
|
1
-78%
|
0
-99%
|
(2)
N/A
|
(2)
-28%
|
(0)
+94%
|
2
N/A
|
5
+168%
|
4
-19%
|
3
-17%
|
3
-10%
|
2
-36%
|
1
-51%
|
2
+76%
|
1
-70%
|
0
-20%
|
2
+378%
|
2
-3%
|
13
+572%
|
11
-15%
|
11
-1%
|
11
+6%
|
2
-87%
|
(1)
N/A
|
(1)
+7%
|
(2)
-208%
|
(1)
+73%
|
(0)
+88%
|
0
N/A
|
(0)
N/A
|
2
N/A
|
3
+51%
|
1
-56%
|
(0)
N/A
|
(2)
-737%
|
(1)
+28%
|
2
N/A
|
2
0%
|
(2)
N/A
|
(5)
-161%
|
(3)
+35%
|
|