Self Storage Management S de RL de CV
BMV:STORAGE18
Cash Flow Statement
Cash Flow Statement
Self Storage Management S de RL de CV
| 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 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||
| Net Income |
(80)
|
(53)
|
35
|
195
|
199
|
109
|
146
|
69
|
59
|
243
|
439
|
790
|
823
|
810
|
615
|
392
|
475
|
606
|
715
|
762
|
745
|
626
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
0
|
1
|
1
|
0
|
0
|
2
|
2
|
4
|
2
|
3
|
4
|
6
|
9
|
|
| Other Non-Cash Items |
148
|
167
|
106
|
(22)
|
(11)
|
88
|
(3)
|
156
|
178
|
(21)
|
(245)
|
(515)
|
(540)
|
(494)
|
(381)
|
(72)
|
(125)
|
(151)
|
(294)
|
(250)
|
(287)
|
(222)
|
|
| Cash Interest Paid |
24
|
30
|
48
|
28
|
24
|
27
|
99
|
77
|
180
|
127
|
143
|
140
|
58
|
127
|
193
|
115
|
118
|
123
|
124
|
123
|
126
|
140
|
|
| Change in Working Capital |
49
|
70
|
67
|
39
|
18
|
(50)
|
40
|
(63)
|
(116)
|
(28)
|
17
|
3
|
37
|
4
|
33
|
(33)
|
(13)
|
56
|
107
|
32
|
89
|
45
|
|
| Cash from Operating Activities |
117
N/A
|
184
+57%
|
207
+13%
|
212
+2%
|
206
-3%
|
147
-29%
|
182
+24%
|
163
-11%
|
120
-27%
|
193
+61%
|
212
+10%
|
278
+31%
|
320
+15%
|
320
+0%
|
269
-16%
|
289
+7%
|
340
+18%
|
513
+51%
|
530
+3%
|
548
+3%
|
553
+1%
|
458
-17%
|
|
| Investing Cash Flow | |||||||||||||||||||||||
| Capital Expenditures |
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(6)
|
0
|
(9)
|
0
|
(11)
|
(9)
|
(3)
|
0
|
(1)
|
(3)
|
|
| Other Items |
(10)
|
(29)
|
(68)
|
(92)
|
(96)
|
(222)
|
(318)
|
(367)
|
(333)
|
(368)
|
(440)
|
(601)
|
(674)
|
(579)
|
(492)
|
(376)
|
(611)
|
(572)
|
(248)
|
(471)
|
(95)
|
(152)
|
|
| Cash from Investing Activities |
(9)
N/A
|
(29)
-204%
|
(68)
-138%
|
(92)
-36%
|
(95)
-4%
|
(222)
-133%
|
(318)
-43%
|
(367)
-15%
|
(333)
+9%
|
(368)
-11%
|
(440)
-19%
|
(601)
-37%
|
(680)
-13%
|
(579)
+15%
|
(501)
+13%
|
(385)
+23%
|
(616)
-60%
|
(581)
+6%
|
(251)
+57%
|
(474)
-89%
|
(96)
+80%
|
(155)
-62%
|
|
| Financing Cash Flow | |||||||||||||||||||||||
| Net Issuance of Common Stock |
24
|
24
|
26
|
26
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(3)
|
(3)
|
0
|
(4)
|
678
|
671
|
675
|
573
|
(114)
|
(117)
|
0
|
(26)
|
|
| Net Issuance of Debt |
(193)
|
(193)
|
(37)
|
0
|
1 500
|
1 499
|
997
|
1 494
|
(3)
|
(15)
|
(18)
|
(21)
|
(30)
|
(24)
|
(25)
|
(25)
|
(25)
|
(26)
|
(26)
|
(26)
|
(27)
|
822
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
(43)
|
(43)
|
(43)
|
(43)
|
(77)
|
(77)
|
(77)
|
(77)
|
(81)
|
(81)
|
(81)
|
(81)
|
(84)
|
(84)
|
(84)
|
(84)
|
(216)
|
(216)
|
(216)
|
|
| Other |
(56)
|
(62)
|
(36)
|
(48)
|
(545)
|
(514)
|
(65)
|
(563)
|
(153)
|
(127)
|
(95)
|
(141)
|
(52)
|
558
|
(101)
|
(114)
|
(125)
|
(808)
|
(124)
|
(123)
|
(107)
|
(470)
|
|
| Cash from Financing Activities |
(225)
N/A
|
(231)
-3%
|
(48)
+79%
|
(66)
-38%
|
912
N/A
|
942
+3%
|
889
-6%
|
854
-4%
|
(234)
N/A
|
(221)
+5%
|
(194)
+12%
|
(246)
-27%
|
(166)
+33%
|
450
N/A
|
471
+5%
|
448
-5%
|
440
-2%
|
(345)
N/A
|
(348)
-1%
|
(482)
-39%
|
(464)
+4%
|
116
N/A
|
|
| Change in Cash | |||||||||||||||||||||||
| Net Change in Cash |
(117)
N/A
|
(76)
+36%
|
92
N/A
|
54
-41%
|
1 023
+1 797%
|
867
-15%
|
752
-13%
|
650
-14%
|
(447)
N/A
|
(397)
+11%
|
(422)
-6%
|
(568)
-35%
|
(526)
+7%
|
191
N/A
|
239
+25%
|
352
+48%
|
165
-53%
|
(412)
N/A
|
(68)
+83%
|
(408)
-495%
|
(7)
+98%
|
419
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||
| Free Cash Flow |
118
N/A
|
185
+57%
|
207
+12%
|
212
+2%
|
206
-3%
|
147
-29%
|
182
+24%
|
163
-11%
|
120
-27%
|
193
+61%
|
212
+10%
|
278
+31%
|
314
+13%
|
320
+2%
|
260
-19%
|
289
+11%
|
329
+14%
|
504
+53%
|
528
+5%
|
548
+4%
|
553
+1%
|
456
-18%
|
|