Novabase SGPS SA
ELI:NBA
Cash Flow Statement
Cash Flow Statement
Novabase SGPS SA
| Dec-2006 | Jun-2007 | Dec-2007 | Jun-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 | Mar-2016 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | 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 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Stock-Based Compensation |
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
|
|
| Cash Taxes Paid |
(2)
|
(2)
|
(1)
|
(1)
|
(3)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
(4)
|
0
|
2
|
0
|
(1)
|
0
|
1
|
0
|
(3)
|
0
|
1
|
0
|
(1)
|
0
|
(0)
|
0
|
(2)
|
0
|
|
| Change in Working Capital |
0
|
34
|
2
|
2
|
4
|
27
|
21
|
29
|
(2)
|
5
|
8
|
8
|
2
|
20
|
22
|
8
|
0
|
11
|
21
|
32
|
3
|
21
|
11
|
9
|
(2)
|
12
|
5
|
1
|
(2)
|
10
|
15
|
17
|
2
|
16
|
18
|
(0)
|
21
|
1
|
11
|
(1)
|
14
|
(8)
|
4
|
(4)
|
4
|
1
|
7
|
0
|
8
|
1
|
12
|
(2)
|
(1)
|
|
| Cash from Operating Activities |
(12)
N/A
|
7
N/A
|
18
+158%
|
25
+35%
|
16
-33%
|
39
+139%
|
24
-40%
|
31
+33%
|
20
-37%
|
5
-75%
|
8
+66%
|
8
-7%
|
23
+197%
|
20
-12%
|
22
+8%
|
8
-62%
|
6
-29%
|
11
+82%
|
21
+98%
|
32
+51%
|
34
+5%
|
21
-38%
|
11
-46%
|
9
-22%
|
7
-17%
|
12
+58%
|
5
-61%
|
1
-85%
|
(1)
N/A
|
9
N/A
|
14
+54%
|
16
+12%
|
18
+12%
|
15
-18%
|
16
+9%
|
24
+47%
|
17
-27%
|
8
-56%
|
11
+50%
|
14
+25%
|
14
-3%
|
3
-81%
|
4
+60%
|
4
-3%
|
4
-12%
|
8
+137%
|
7
-19%
|
2
-72%
|
8
+334%
|
18
+120%
|
12
-37%
|
(0)
N/A
|
(1)
-165%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(3)
|
(3)
|
(6)
|
(7)
|
(5)
|
(6)
|
(4)
|
(5)
|
(3)
|
(4)
|
(5)
|
(6)
|
(8)
|
(7)
|
(7)
|
(5)
|
(4)
|
(3)
|
(2)
|
(2)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(2)
|
|
| Other Items |
1
|
0
|
(1)
|
(0)
|
(10)
|
(13)
|
(12)
|
(14)
|
(5)
|
(1)
|
(2)
|
0
|
0
|
0
|
1
|
(0)
|
1
|
(1)
|
(12)
|
(13)
|
(13)
|
(14)
|
(8)
|
2
|
5
|
11
|
21
|
10
|
8
|
(2)
|
(7)
|
(7)
|
(8)
|
(6)
|
(7)
|
(2)
|
46
|
42
|
(0)
|
7
|
5
|
4
|
44
|
42
|
2
|
0
|
0
|
1
|
1
|
50
|
52
|
5
|
6
|
|
| Cash from Investing Activities |
(2)
N/A
|
(3)
-34%
|
(7)
-112%
|
(8)
-14%
|
(15)
-94%
|
(19)
-25%
|
(16)
+14%
|
(19)
-15%
|
(8)
+57%
|
(6)
+30%
|
(7)
-16%
|
(6)
+9%
|
(8)
-29%
|
(7)
+11%
|
(6)
+8%
|
(6)
+10%
|
(2)
+56%
|
(4)
-54%
|
(15)
-284%
|
(15)
-4%
|
(17)
-13%
|
(19)
-8%
|
(13)
+28%
|
(3)
+79%
|
(1)
+76%
|
6
N/A
|
16
+158%
|
6
-65%
|
5
-8%
|
(5)
N/A
|
(10)
-120%
|
(10)
+2%
|
(11)
-13%
|
(9)
+19%
|
(9)
-2%
|
(4)
+56%
|
44
N/A
|
41
-9%
|
(1)
N/A
|
6
N/A
|
4
-35%
|
2
-42%
|
42
+1 695%
|
41
-3%
|
2
-96%
|
(1)
N/A
|
(1)
-18%
|
0
N/A
|
1
+46%
|
49
+8 931%
|
50
+2%
|
3
-95%
|
4
+36%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
10
|
(4)
|
2
|
8
|
(3)
|
(4)
|
(5)
|
(5)
|
(4)
|
(3)
|
(1)
|
(7)
|
(5)
|
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)
|
(1)
|
0
|
0
|
0
|
(1)
|
(1)
|
(0)
|
(0)
|
(2)
|
(6)
|
(21)
|
(17)
|
0
|
(0)
|
(1)
|
|
| Net Issuance of Debt |
(4)
|
1
|
(17)
|
(19)
|
(10)
|
(13)
|
(4)
|
(5)
|
(3)
|
(2)
|
(4)
|
(3)
|
3
|
4
|
5
|
3
|
3
|
2
|
0
|
1
|
(2)
|
(0)
|
5
|
4
|
3
|
1
|
(4)
|
(1)
|
(7)
|
(7)
|
(1)
|
1
|
3
|
5
|
4
|
(0)
|
(6)
|
(4)
|
(3)
|
(5)
|
(6)
|
4
|
13
|
0
|
(10)
|
(9)
|
(9)
|
(10)
|
3
|
4
|
(9)
|
(9)
|
(8)
|
|
| Cash Paid for Dividends |
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(10)
|
(10)
|
0
|
(4)
|
(6)
|
(6)
|
0
|
(3)
|
(1)
|
(2)
|
0
|
(4)
|
(4)
|
(18)
|
0
|
(22)
|
(23)
|
(8)
|
0
|
(3)
|
(1)
|
(1)
|
0
|
(5)
|
(5)
|
(5)
|
(21)
|
(21)
|
(5)
|
(5)
|
(21)
|
(16)
|
0
|
0
|
(0)
|
0
|
(13)
|
(24)
|
(11)
|
(46)
|
(46)
|
(47)
|
|
| Other |
8
|
(2)
|
5
|
(6)
|
1
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
2
|
0
|
2
|
2
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(21)
|
(21)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
36
|
36
|
12
|
|
| Cash from Financing Activities |
14
N/A
|
(4)
N/A
|
(11)
-149%
|
(17)
-54%
|
(13)
+26%
|
(20)
-54%
|
(10)
+48%
|
(12)
-12%
|
(8)
+34%
|
(5)
+32%
|
(15)
-194%
|
(20)
-29%
|
(13)
+36%
|
(12)
+4%
|
(5)
+57%
|
(4)
+29%
|
(3)
+9%
|
(3)
+23%
|
(2)
+21%
|
2
N/A
|
(3)
N/A
|
0
N/A
|
3
+730%
|
1
-75%
|
(14)
N/A
|
(18)
-28%
|
(27)
-48%
|
(26)
+5%
|
(16)
+37%
|
(16)
-3%
|
(6)
+66%
|
(2)
+61%
|
0
N/A
|
2
+2 697%
|
(3)
N/A
|
(6)
-147%
|
(12)
-102%
|
(27)
-116%
|
(25)
+7%
|
(11)
+57%
|
(12)
-9%
|
(18)
-51%
|
(25)
-42%
|
(22)
+13%
|
(12)
+46%
|
(11)
+5%
|
(11)
+1%
|
(29)
-158%
|
(43)
-49%
|
(26)
+40%
|
(19)
+26%
|
(19)
+0%
|
(44)
-130%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
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)
|
(2)
|
(3)
|
(4)
|
(4)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
|
| Net Change in Cash |
(0)
N/A
|
(1)
-42%
|
0
N/A
|
(1)
N/A
|
(11)
-2 108%
|
1
N/A
|
(3)
N/A
|
1
N/A
|
4
+258%
|
(6)
N/A
|
(13)
-132%
|
(18)
-33%
|
3
N/A
|
1
-51%
|
11
+611%
|
(1)
N/A
|
0
N/A
|
4
+4 310%
|
5
+7%
|
19
+307%
|
13
-31%
|
3
-79%
|
1
-67%
|
7
+638%
|
(8)
N/A
|
(0)
+96%
|
(6)
-1 809%
|
(19)
-211%
|
(12)
+36%
|
(12)
+3%
|
(2)
+79%
|
1
N/A
|
4
+171%
|
4
-2%
|
0
-96%
|
11
+8 050%
|
49
+325%
|
20
-58%
|
(16)
N/A
|
8
N/A
|
5
-40%
|
(15)
N/A
|
20
N/A
|
23
+18%
|
(6)
N/A
|
(4)
+46%
|
(6)
-58%
|
(28)
-400%
|
(35)
-26%
|
41
N/A
|
42
+2%
|
(18)
N/A
|
(42)
-141%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(15)
N/A
|
4
N/A
|
12
+216%
|
17
+43%
|
11
-34%
|
34
+197%
|
20
-42%
|
27
+36%
|
16
-38%
|
1
-96%
|
4
+393%
|
1
-59%
|
15
+929%
|
13
-13%
|
15
+13%
|
3
-80%
|
2
-28%
|
8
+256%
|
19
+156%
|
30
+58%
|
30
-1%
|
17
-45%
|
6
-62%
|
4
-38%
|
2
-44%
|
7
+202%
|
0
-98%
|
(4)
N/A
|
(5)
-19%
|
6
N/A
|
11
+76%
|
13
+15%
|
15
+18%
|
12
-20%
|
13
+12%
|
21
+62%
|
16
-27%
|
6
-58%
|
10
+58%
|
13
+27%
|
12
-5%
|
1
-96%
|
2
+323%
|
3
+43%
|
3
-9%
|
8
+165%
|
6
-21%
|
1
-85%
|
7
+732%
|
17
+129%
|
9
-45%
|
(3)
N/A
|
(3)
-10%
|
|