Instituto Rosenbusch SA
BCBA:ROSE
Cash Flow Statement
Cash Flow Statement
Instituto Rosenbusch SA
| Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | 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 |
6
|
2
|
10
|
10
|
(3)
|
(0)
|
(10)
|
2
|
5
|
11
|
13
|
13
|
12
|
13
|
14
|
(48)
|
(49)
|
(45)
|
(22)
|
5
|
2
|
(40)
|
(119)
|
(125)
|
(114)
|
(63)
|
(35)
|
(19)
|
(37)
|
(27)
|
(55)
|
(38)
|
17
|
9
|
60
|
18
|
(38)
|
(139)
|
126
|
785
|
1 146
|
|
| Depreciation & Amortization |
5
|
5
|
5
|
4
|
3
|
3
|
3
|
1
|
3
|
1
|
2
|
3
|
1
|
3
|
3
|
13
|
13
|
13
|
14
|
8
|
10
|
16
|
14
|
19
|
22
|
18
|
30
|
24
|
23
|
34
|
41
|
63
|
36
|
36
|
40
|
56
|
60
|
62
|
62
|
0
|
257
|
|
| Change in Deffered Taxes |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
5
|
5
|
6
|
5
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(4)
|
(4)
|
(0)
|
(3)
|
(1)
|
(4)
|
(7)
|
(9)
|
(22)
|
(19)
|
(20)
|
(18)
|
(7)
|
21
|
17
|
17
|
105
|
11
|
(1)
|
(24)
|
(84)
|
(81)
|
(53)
|
(61)
|
201
|
14
|
|
| Other Non-Cash Items |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
2
|
(5)
|
(9)
|
3
|
(3)
|
(17)
|
(15)
|
(32)
|
(27)
|
1
|
1
|
4
|
7
|
(3)
|
3
|
46
|
12
|
12
|
(4)
|
(53)
|
(6)
|
3
|
20
|
107
|
(13)
|
|
| Change in Working Capital |
(12)
|
(6)
|
(12)
|
(5)
|
8
|
9
|
7
|
(17)
|
(20)
|
(26)
|
(22)
|
(0)
|
(1)
|
(9)
|
(17)
|
34
|
33
|
16
|
(20)
|
(49)
|
(8)
|
70
|
189
|
186
|
136
|
93
|
42
|
64
|
48
|
47
|
73
|
(119)
|
1
|
1
|
(44)
|
112
|
80
|
157
|
(48)
|
(940)
|
(663)
|
|
| Cash from Operating Activities |
(1)
N/A
|
1
N/A
|
3
+210%
|
9
+220%
|
8
-14%
|
16
+99%
|
5
-71%
|
(9)
N/A
|
(7)
+15%
|
(12)
-59%
|
(5)
+55%
|
16
N/A
|
13
-16%
|
7
-48%
|
(0)
N/A
|
(4)
-3 803%
|
(4)
-25%
|
(23)
-415%
|
(40)
-78%
|
(34)
+16%
|
(4)
+87%
|
22
N/A
|
59
+170%
|
26
-56%
|
(2)
N/A
|
29
N/A
|
19
-36%
|
66
+251%
|
63
-5%
|
68
+8%
|
79
+16%
|
58
-26%
|
76
+30%
|
55
-27%
|
28
-49%
|
49
+75%
|
15
-70%
|
30
+100%
|
98
+229%
|
152
+55%
|
690
+353%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(4)
|
(5)
|
(5)
|
(4)
|
(5)
|
(5)
|
(4)
|
(2)
|
(5)
|
(5)
|
(5)
|
(16)
|
(12)
|
(12)
|
(13)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(9)
|
(12)
|
(10)
|
(10)
|
(4)
|
(2)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(4)
|
(10)
|
(27)
|
(30)
|
(40)
|
(35)
|
(53)
|
(48)
|
|
| Other Items |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
1
|
0
|
0
|
(0)
|
(10)
|
0
|
(0)
|
(0)
|
8
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(4)
N/A
|
(5)
-8%
|
(5)
-8%
|
(4)
+18%
|
(5)
-17%
|
(5)
+0%
|
(4)
+11%
|
(2)
+44%
|
(5)
-109%
|
(5)
-1%
|
(6)
-7%
|
(16)
-186%
|
(11)
+31%
|
(12)
-10%
|
(13)
-8%
|
(3)
+77%
|
(13)
-336%
|
(3)
+75%
|
(2)
+32%
|
(2)
-2%
|
(1)
+70%
|
(12)
-1 580%
|
(10)
+16%
|
(10)
-1%
|
(4)
+59%
|
(2)
+51%
|
(4)
-100%
|
(3)
+25%
|
(3)
+13%
|
(3)
-2%
|
(4)
-47%
|
(4)
-7%
|
(3)
+28%
|
(4)
-32%
|
(10)
-142%
|
(27)
-176%
|
(30)
-14%
|
(40)
-31%
|
(35)
+11%
|
(53)
-50%
|
(48)
+10%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
4
|
1
|
0
|
(3)
|
(4)
|
(11)
|
(2)
|
14
|
14
|
19
|
13
|
(1)
|
(2)
|
4
|
13
|
3
|
17
|
29
|
31
|
47
|
7
|
(14)
|
(28)
|
(26)
|
(6)
|
(22)
|
(1)
|
(23)
|
(33)
|
(54)
|
(85)
|
(84)
|
(63)
|
(43)
|
(16)
|
(27)
|
(35)
|
(36)
|
(114)
|
(40)
|
(560)
|
|
| Cash from Financing Activities |
4
N/A
|
1
-72%
|
1
-2%
|
(2)
N/A
|
(4)
-60%
|
(10)
-178%
|
(2)
+83%
|
14
N/A
|
14
-1%
|
19
+39%
|
13
-33%
|
(1)
N/A
|
(2)
-62%
|
4
N/A
|
13
+204%
|
3
-76%
|
17
+465%
|
29
+67%
|
31
+9%
|
47
+50%
|
7
-84%
|
(14)
N/A
|
(28)
-95%
|
(26)
+6%
|
(6)
+76%
|
(22)
-242%
|
(1)
+95%
|
(23)
-1 807%
|
(33)
-42%
|
(54)
-67%
|
(85)
-57%
|
(84)
+1%
|
(63)
+25%
|
(43)
+31%
|
(16)
+64%
|
(27)
-72%
|
(35)
-30%
|
(36)
-2%
|
(114)
-219%
|
(40)
+65%
|
(560)
-1 290%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(2)
N/A
|
(3)
-64%
|
(1)
+54%
|
3
N/A
|
(1)
N/A
|
1
N/A
|
(2)
N/A
|
2
N/A
|
1
-61%
|
2
+93%
|
2
+2%
|
(1)
N/A
|
0
N/A
|
(1)
N/A
|
(0)
+63%
|
(3)
-1 056%
|
(0)
+93%
|
3
N/A
|
(11)
N/A
|
11
N/A
|
2
-78%
|
(4)
N/A
|
21
N/A
|
(10)
N/A
|
(12)
-23%
|
5
N/A
|
14
+164%
|
40
+194%
|
28
-31%
|
11
-61%
|
(10)
N/A
|
(30)
-190%
|
10
N/A
|
8
-17%
|
3
-66%
|
(4)
N/A
|
(51)
-1 063%
|
(46)
+10%
|
(52)
-13%
|
59
N/A
|
81
+38%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(5)
N/A
|
(4)
+28%
|
(2)
+43%
|
5
N/A
|
3
-39%
|
11
+253%
|
0
-98%
|
(11)
N/A
|
(13)
-12%
|
(17)
-34%
|
(11)
+37%
|
0
N/A
|
1
+1 185%
|
(5)
N/A
|
(13)
-162%
|
(7)
+50%
|
(8)
-19%
|
(26)
-235%
|
(43)
-64%
|
(36)
+15%
|
(13)
+63%
|
10
N/A
|
50
+376%
|
16
-67%
|
(6)
N/A
|
27
N/A
|
15
-46%
|
63
+325%
|
60
-4%
|
65
+8%
|
75
+15%
|
54
-27%
|
73
+34%
|
51
-29%
|
19
-64%
|
23
+22%
|
(15)
N/A
|
(10)
+36%
|
63
N/A
|
99
+58%
|
642
+547%
|
|