Grimoldi SA
BCBA:GRIM
Cash Flow Statement
Cash Flow Statement
Grimoldi SA
| Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||
| Net Income |
1 037
|
1 439
|
2 216
|
2 861
|
4 129
|
5 447
|
6 648
|
7 810
|
2 384
|
1 490
|
|
| Depreciation & Amortization |
147
|
137
|
114
|
98
|
228
|
272
|
341
|
469
|
794
|
1 022
|
|
| Other Non-Cash Items |
31
|
32
|
17
|
(227)
|
(395)
|
(669)
|
(737)
|
448
|
1 903
|
1 086
|
|
| Change in Working Capital |
139
|
313
|
250
|
(1 044)
|
(1 525)
|
(1 774)
|
(5 990)
|
(5 228)
|
722
|
(10 491)
|
|
| Cash from Operating Activities |
1 355
N/A
|
1 920
+42%
|
2 596
+35%
|
1 688
-35%
|
2 438
+44%
|
3 275
+34%
|
262
-92%
|
3 499
+1 237%
|
5 803
+66%
|
(6 893)
N/A
|
|
| Investing Cash Flow | |||||||||||
| Capital Expenditures |
(95)
|
(116)
|
(129)
|
(174)
|
(321)
|
(376)
|
(460)
|
(831)
|
(1 167)
|
(1 344)
|
|
| Other Items |
(150)
|
(132)
|
(110)
|
(88)
|
(236)
|
(202)
|
(507)
|
(784)
|
(736)
|
(203)
|
|
| Cash from Investing Activities |
(244)
N/A
|
(248)
-2%
|
(239)
+4%
|
(262)
-10%
|
(558)
-113%
|
(578)
-4%
|
(966)
-67%
|
(1 615)
-67%
|
(1 902)
-18%
|
(1 548)
+19%
|
|
| Financing Cash Flow | |||||||||||
| Net Issuance of Debt |
(87)
|
(167)
|
(1 833)
|
(1 948)
|
(2 310)
|
(2 258)
|
(750)
|
(435)
|
(147)
|
2 135
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
(668)
|
(900)
|
(1 380)
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(87)
N/A
|
(167)
-93%
|
(1 833)
-1 001%
|
(1 948)
-6%
|
(2 310)
-19%
|
(2 258)
+2%
|
(1 418)
+37%
|
(1 335)
+6%
|
(1 527)
-14%
|
756
N/A
|
|
| Change in Cash | |||||||||||
| Net Change in Cash |
1 024
N/A
|
1 505
+47%
|
524
-65%
|
(522)
N/A
|
(430)
+18%
|
440
N/A
|
(2 122)
N/A
|
549
N/A
|
2 374
+332%
|
(7 685)
N/A
|
|
| Free Cash Flow | |||||||||||
| Free Cash Flow |
1 260
N/A
|
1 804
+43%
|
2 467
+37%
|
1 514
-39%
|
2 117
+40%
|
2 900
+37%
|
(198)
N/A
|
2 668
N/A
|
4 637
+74%
|
(8 238)
N/A
|
|