Puuilo Oyj
F:8JQ
Cash Flow Statement
Cash Flow Statement
Puuilo Oyj
| Apr-2021 | Jul-2021 | Jan-2022 | Jul-2022 | Jan-2023 | Jul-2023 | Jan-2024 | Jul-2024 | Jan-2025 | Jul-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||
| Net Income |
29
|
28
|
32
|
34
|
35
|
38
|
39
|
42
|
48
|
53
|
|
| Depreciation & Amortization |
10
|
11
|
12
|
12
|
14
|
15
|
15
|
17
|
19
|
21
|
|
| Other Non-Cash Items |
12
|
12
|
12
|
11
|
12
|
14
|
14
|
16
|
18
|
18
|
|
| Cash Taxes Paid |
6
|
7
|
7
|
9
|
11
|
11
|
10
|
12
|
12
|
12
|
|
| Cash Interest Paid |
5
|
4
|
3
|
2
|
3
|
4
|
5
|
6
|
6
|
5
|
|
| Change in Working Capital |
(14)
|
(27)
|
(46)
|
(29)
|
(10)
|
(5)
|
(10)
|
(24)
|
(36)
|
(25)
|
|
| Cash from Operating Activities |
37
N/A
|
24
-35%
|
10
-59%
|
29
+192%
|
50
+76%
|
62
+22%
|
58
-6%
|
51
-12%
|
49
-4%
|
66
+34%
|
|
| Investing Cash Flow | |||||||||||
| Capital Expenditures |
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(5)
|
(7)
|
(7)
|
(6)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(3)
N/A
|
(3)
-6%
|
(4)
-44%
|
(4)
+14%
|
(3)
+32%
|
(3)
-15%
|
(5)
-57%
|
(7)
-55%
|
(7)
+3%
|
(6)
+23%
|
|
| Financing Cash Flow | |||||||||||
| Net Issuance of Common Stock |
0
|
29
|
29
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(18)
|
(35)
|
(29)
|
(0)
|
(10)
|
(21)
|
(32)
|
(32)
|
(13)
|
(4)
|
|
| Cash Paid for Dividends |
(14)
|
(14)
|
0
|
(13)
|
(25)
|
(27)
|
(29)
|
(31)
|
(32)
|
(46)
|
|
| Other |
0
|
0
|
0
|
(2)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
|
| Cash from Financing Activities |
(32)
N/A
|
(19)
+39%
|
0
N/A
|
(15)
N/A
|
(36)
-142%
|
(46)
-30%
|
(61)
-31%
|
(62)
-2%
|
(45)
+27%
|
(50)
-11%
|
|
| Change in Cash | |||||||||||
| Net Change in Cash |
2
N/A
|
1
-40%
|
5
+267%
|
10
+87%
|
12
+21%
|
12
+1%
|
(7)
N/A
|
(18)
-147%
|
(3)
+83%
|
10
N/A
|
|
| Free Cash Flow | |||||||||||
| Free Cash Flow |
34
N/A
|
21
-39%
|
5
-74%
|
25
+359%
|
48
+93%
|
59
+22%
|
53
-9%
|
44
-18%
|
42
-4%
|
60
+43%
|
|