Fullsix SpA
F:IA6
Cash Flow Statement
Cash Flow Statement
Fullsix SpA
| Dec-2002 | Dec-2003 | Jun-2004 | Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-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 | 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 | 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 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(29)
|
(15)
|
(15)
|
2
|
2
|
3
|
2
|
0
|
(3)
|
(12)
|
(11)
|
(9)
|
(6)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(1)
|
0
|
(1)
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
(1)
|
0
|
(0)
|
0
|
(1)
|
0
|
0
|
0
|
1
|
0
|
(0)
|
0
|
(0)
|
0
|
(1)
|
0
|
(2)
|
0
|
(4)
|
0
|
(6)
|
0
|
(5)
|
(5)
|
0
|
(1)
|
0
|
0
|
0
|
(3)
|
0
|
(5)
|
0
|
(2)
|
0
|
(3)
|
0
|
(2)
|
0
|
(2)
|
0
|
(2)
|
(5)
|
|
| Depreciation & Amortization |
18
|
8
|
9
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
1
|
1
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
3
|
(2)
|
(2)
|
1
|
1
|
1
|
2
|
2
|
1
|
2
|
(1)
|
1
|
4
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
3
|
0
|
3
|
0
|
2
|
2
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
|
| Cash Taxes Paid |
0
|
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
|
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 Interest Paid |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(3)
|
6
|
5
|
(4)
|
(5)
|
(8)
|
(11)
|
(8)
|
(4)
|
5
|
9
|
(3)
|
(11)
|
(4)
|
0
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
2
|
3
|
3
|
1
|
(1)
|
(0)
|
(2)
|
(1)
|
(2)
|
(3)
|
(2)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
1
|
0
|
(1)
|
(3)
|
(3)
|
(2)
|
(2)
|
1
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
1
|
0
|
2
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
|
| Cash from Operating Activities |
(11)
N/A
|
(3)
+76%
|
(2)
+41%
|
1
N/A
|
(0)
N/A
|
(2)
-409%
|
(6)
-151%
|
(5)
+17%
|
(5)
+1%
|
(4)
+13%
|
(2)
+60%
|
(10)
-502%
|
(12)
-25%
|
(3)
+78%
|
1
N/A
|
(1)
N/A
|
(1)
-6%
|
(1)
-46%
|
(1)
+17%
|
(1)
+13%
|
(1)
-13%
|
(0)
+55%
|
(1)
-188%
|
(1)
+49%
|
(1)
-64%
|
(1)
+17%
|
0
N/A
|
2
+17 000%
|
2
+38%
|
2
-12%
|
1
-38%
|
(1)
N/A
|
0
N/A
|
(1)
N/A
|
(1)
+36%
|
(0)
+57%
|
(2)
-343%
|
1
N/A
|
0
-51%
|
1
+315%
|
1
-1%
|
1
N/A
|
2
+45%
|
(1)
N/A
|
0
N/A
|
(1)
N/A
|
(2)
-54%
|
(4)
-128%
|
(4)
+3%
|
(4)
+5%
|
(3)
+25%
|
(0)
+88%
|
(1)
-176%
|
(2)
-76%
|
(1)
+58%
|
(1)
-111%
|
(1)
+51%
|
(1)
-15%
|
(1)
-42%
|
(2)
-31%
|
(2)
-19%
|
(2)
+7%
|
(2)
-20%
|
(1)
+38%
|
(1)
0%
|
(2)
-23%
|
(1)
+36%
|
(1)
-37%
|
(2)
-9%
|
(2)
-11%
|
(2)
-15%
|
(1)
+25%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
1
|
1
|
1
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(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
|
(3)
|
0
|
(3)
|
0
|
(1)
|
0
|
(1)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(1)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
23
|
22
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
1
|
1
|
(7)
|
(8)
|
(8)
|
(9)
|
(0)
|
1
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
(1)
|
(2)
|
(0)
|
(2)
|
0
|
0
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash from Investing Activities |
1
N/A
|
1
+29%
|
1
-14%
|
(0)
N/A
|
(0)
-100%
|
(1)
-154%
|
(1)
+7%
|
(2)
-254%
|
(3)
-25%
|
(4)
-53%
|
(3)
+19%
|
23
N/A
|
22
-1%
|
(0)
N/A
|
(0)
+25%
|
(0)
+36%
|
(0)
-65%
|
(0)
+37%
|
(0)
+8%
|
(0)
-27%
|
(0)
+36%
|
(0)
-22%
|
(0)
-41%
|
(0)
+16%
|
(0)
-19%
|
(0)
-16%
|
(0)
-33%
|
(2)
-358%
|
(2)
-4%
|
(2)
+1%
|
(2)
+2%
|
(1)
+72%
|
(1)
+18%
|
1
N/A
|
1
+18%
|
(10)
N/A
|
(10)
-7%
|
(11)
-6%
|
(11)
-1%
|
(1)
+91%
|
0
N/A
|
(1)
N/A
|
(1)
+2%
|
(0)
+94%
|
(1)
-575%
|
0
N/A
|
0
N/A
|
(1)
N/A
|
(2)
-251%
|
(2)
+33%
|
(2)
-4%
|
0
N/A
|
1
+1 000%
|
1
+7%
|
(0)
N/A
|
(0)
-33%
|
(0)
+25%
|
(0)
+17%
|
(1)
-230%
|
(1)
+12%
|
(1)
N/A
|
(1)
-2%
|
(0)
+83%
|
(0)
-130%
|
(0)
-73%
|
(0)
+4%
|
(0)
-21%
|
(0)
+22%
|
(0)
+44%
|
(0)
+3%
|
(0)
+47%
|
(0)
+24%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
1
|
1
|
2
|
5
|
8
|
8
|
1
|
(4)
|
2
|
(1)
|
7
|
(1)
|
0
|
(7)
|
0
|
(0)
|
0
|
3
|
0
|
(3)
|
(3)
|
(3)
|
0
|
(2)
|
0
|
(3)
|
0
|
1
|
0
|
(0)
|
0
|
5
|
0
|
5
|
0
|
0
|
0
|
1
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
1
|
0
|
2
|
0
|
2
|
0
|
2
|
0
|
2
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
(0)
|
(1)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
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
|
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
|
|
| Other |
29
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
1
|
0
|
0
|
0
|
(4)
|
(1)
|
(8)
|
(0)
|
(3)
|
7
|
5
|
0
|
(4)
|
(6)
|
(5)
|
(1)
|
0
|
1
|
1
|
2
|
1
|
1
|
3
|
0
|
(1)
|
0
|
(1)
|
5
|
6
|
5
|
5
|
(0)
|
(2)
|
(0)
|
0
|
1
|
2
|
1
|
1
|
6
|
7
|
6
|
5
|
0
|
(0)
|
(0)
|
1
|
1
|
0
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
|
| Cash from Financing Activities |
29
N/A
|
0
-100%
|
0
-14%
|
0
-83%
|
1
+10 000%
|
2
+114%
|
5
+121%
|
7
+47%
|
8
+20%
|
8
-1%
|
2
-82%
|
(4)
N/A
|
(2)
+45%
|
(2)
+15%
|
(2)
-50%
|
(1)
+58%
|
(3)
-220%
|
(0)
+90%
|
(2)
-574%
|
(0)
+92%
|
0
N/A
|
(2)
N/A
|
(1)
+53%
|
(3)
-297%
|
(1)
+60%
|
(2)
-48%
|
(2)
+26%
|
(1)
+51%
|
(1)
-20%
|
(0)
+49%
|
1
N/A
|
1
+10%
|
0
-72%
|
0
-8%
|
0
-4%
|
10
+4 573%
|
11
+10%
|
11
+1%
|
10
-9%
|
0
-99%
|
(1)
N/A
|
0
N/A
|
0
-55%
|
(0)
N/A
|
1
N/A
|
0
-77%
|
1
+294%
|
5
+619%
|
6
+28%
|
5
-23%
|
4
-7%
|
0
-99%
|
(1)
N/A
|
0
N/A
|
2
N/A
|
2
+27%
|
2
+16%
|
2
-26%
|
2
-2%
|
2
+23%
|
1
-27%
|
2
+31%
|
2
-5%
|
2
-9%
|
2
-1%
|
2
+12%
|
1
-19%
|
2
+11%
|
2
+11%
|
2
+3%
|
2
+5%
|
1
-29%
|
|
| 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
|
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
|
|
| Net Change in Cash |
19
N/A
|
(1)
N/A
|
(1)
+61%
|
1
N/A
|
0
-67%
|
(1)
N/A
|
(1)
-72%
|
0
N/A
|
1
+310%
|
0
-73%
|
(3)
N/A
|
9
N/A
|
8
-12%
|
(5)
N/A
|
(2)
+60%
|
(2)
-12%
|
(5)
-118%
|
(2)
+59%
|
(4)
-93%
|
(1)
+62%
|
(1)
+21%
|
(3)
-130%
|
(3)
+0%
|
(4)
-73%
|
(3)
+36%
|
(3)
-18%
|
(2)
+41%
|
(1)
+38%
|
(1)
+34%
|
(1)
+22%
|
(0)
+83%
|
(0)
-182%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
+83%
|
(1)
N/A
|
1
N/A
|
(0)
N/A
|
1
N/A
|
0
-73%
|
1
+343%
|
1
+61%
|
(1)
N/A
|
0
N/A
|
(1)
N/A
|
(1)
-14%
|
0
N/A
|
(0)
N/A
|
(1)
-733%
|
0
N/A
|
(0)
N/A
|
(0)
-89%
|
(0)
+29%
|
1
N/A
|
0
-78%
|
1
+877%
|
1
-50%
|
(0)
N/A
|
(0)
+45%
|
(1)
-700%
|
(0)
+59%
|
(0)
+13%
|
0
N/A
|
(0)
N/A
|
(0)
-133%
|
(0)
+94%
|
(0)
-1 238%
|
0
N/A
|
0
-85%
|
(0)
N/A
|
(0)
-119%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(11)
N/A
|
(2)
+83%
|
(1)
+53%
|
0
N/A
|
(1)
N/A
|
(3)
-218%
|
(6)
-120%
|
(6)
+7%
|
(6)
-6%
|
(6)
+8%
|
(3)
+54%
|
(10)
-284%
|
(12)
-25%
|
(3)
+76%
|
1
N/A
|
(1)
N/A
|
(1)
-2%
|
(1)
-49%
|
(1)
+19%
|
(1)
+13%
|
(1)
-13%
|
(0)
+54%
|
(1)
-182%
|
(1)
+46%
|
(1)
-53%
|
(1)
+6%
|
0
N/A
|
2
+16 800%
|
2
+40%
|
2
-16%
|
1
-35%
|
(1)
N/A
|
0
N/A
|
(1)
N/A
|
(1)
+40%
|
(3)
-265%
|
(2)
+48%
|
(2)
-29%
|
0
N/A
|
1
+147%
|
1
+65%
|
1
-45%
|
2
+166%
|
(1)
N/A
|
0
N/A
|
(1)
N/A
|
(2)
-42%
|
(4)
-130%
|
(4)
+4%
|
(5)
-28%
|
(3)
+44%
|
(0)
+87%
|
(1)
-169%
|
(2)
-70%
|
(1)
+58%
|
(1)
-111%
|
(1)
+51%
|
(1)
-15%
|
(2)
-104%
|
(2)
+9%
|
(2)
-19%
|
(2)
+7%
|
(2)
-20%
|
(1)
+38%
|
(1)
-3%
|
(2)
-19%
|
(1)
+33%
|
(1)
-30%
|
(2)
-14%
|
(2)
-5%
|
(2)
-17%
|
(1)
+24%
|
|