Grupo Ezentis SA
MAD:EZE
Cash Flow Statement
Cash Flow Statement
Grupo Ezentis SA
| Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Jun-2021 | Dec-2021 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||
| Net Income |
4
|
(18)
|
(58)
|
(49)
|
(19)
|
(73)
|
(7)
|
54
|
(16)
|
(34)
|
(38)
|
(17)
|
(6)
|
(2)
|
(10)
|
(9)
|
1
|
(5)
|
(10)
|
(10)
|
(30)
|
(24)
|
(7)
|
(27)
|
10
|
(106)
|
88
|
82
|
(7)
|
(3)
|
(3)
|
|
| Depreciation & Amortization |
25
|
10
|
2
|
2
|
2
|
3
|
2
|
1
|
3
|
4
|
4
|
5
|
7
|
10
|
10
|
10
|
10
|
11
|
11
|
10
|
13
|
23
|
28
|
27
|
(5)
|
23
|
1
|
1
|
(0)
|
0
|
1
|
|
| Other Non-Cash Items |
(7)
|
0
|
51
|
0
|
17
|
0
|
14
|
15
|
23
|
40
|
37
|
24
|
12
|
14
|
21
|
(2)
|
15
|
21
|
25
|
23
|
21
|
22
|
36
|
41
|
(10)
|
52
|
(97)
|
(94)
|
3
|
(0)
|
1
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
11
|
10
|
5
|
4
|
10
|
9
|
10
|
7
|
7
|
8
|
9
|
9
|
20
|
13
|
25
|
28
|
24
|
27
|
25
|
24
|
45
|
44
|
30
|
30
|
(3)
|
29
|
1
|
0
|
(0)
|
1
|
1
|
|
| Change in Working Capital |
(15)
|
27
|
(115)
|
(92)
|
10
|
92
|
(14)
|
(91)
|
(5)
|
(2)
|
(8)
|
(8)
|
(24)
|
(20)
|
(2)
|
21
|
(6)
|
(8)
|
(11)
|
(2)
|
25
|
47
|
(11)
|
(32)
|
(32)
|
29
|
(14)
|
(10)
|
3
|
2
|
(6)
|
|
| Cash from Operating Activities |
7
N/A
|
19
+159%
|
(119)
N/A
|
(138)
-16%
|
10
N/A
|
36
+275%
|
(6)
N/A
|
(22)
-291%
|
4
N/A
|
8
+80%
|
(6)
N/A
|
4
N/A
|
(11)
N/A
|
2
N/A
|
19
+754%
|
19
+1%
|
21
+7%
|
18
-15%
|
15
-13%
|
21
+39%
|
28
+35%
|
69
+142%
|
46
-33%
|
8
-82%
|
(37)
N/A
|
(3)
+92%
|
(22)
-682%
|
(22)
0%
|
(1)
+95%
|
(1)
-2%
|
(7)
-542%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||
| Capital Expenditures |
(33)
|
(19)
|
0
|
1
|
(7)
|
0
|
(3)
|
(4)
|
(6)
|
(6)
|
(5)
|
(5)
|
(13)
|
(15)
|
(7)
|
(9)
|
(13)
|
(11)
|
(8)
|
(10)
|
(27)
|
(34)
|
(28)
|
(24)
|
3
|
(9)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
|
| Other Items |
(14)
|
29
|
129
|
82
|
14
|
2
|
2
|
4
|
(5)
|
(3)
|
(1)
|
(17)
|
(9)
|
(7)
|
(17)
|
(14)
|
(5)
|
(6)
|
2
|
(9)
|
(1)
|
7
|
(7)
|
(5)
|
4
|
2
|
2
|
0
|
(2)
|
0
|
1
|
|
| Cash from Investing Activities |
(47)
N/A
|
11
N/A
|
129
+1 083%
|
82
-36%
|
7
-91%
|
5
-34%
|
(2)
N/A
|
(0)
+75%
|
(11)
-2 660%
|
(9)
+20%
|
(6)
+35%
|
(21)
-269%
|
(22)
-5%
|
(22)
+3%
|
(24)
-11%
|
(23)
+3%
|
(18)
+23%
|
(17)
+3%
|
(6)
+67%
|
(19)
-232%
|
(28)
-48%
|
(28)
+3%
|
(35)
-27%
|
(29)
+18%
|
7
N/A
|
(7)
N/A
|
2
N/A
|
(0)
N/A
|
(2)
-10 367%
|
0
N/A
|
1
+1 685%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
29
|
63
|
45
|
10
|
4
|
0
|
(7)
|
0
|
0
|
0
|
32
|
87
|
53
|
0
|
3
|
0
|
(0)
|
0
|
30
|
52
|
22
|
(0)
|
0
|
(0)
|
40
|
40
|
0
|
0
|
0
|
1
|
7
|
|
| Net Issuance of Debt |
10
|
(92)
|
(57)
|
47
|
7
|
(16)
|
0
|
19
|
13
|
10
|
(6)
|
(13)
|
(4)
|
(10)
|
22
|
28
|
14
|
21
|
(13)
|
(17)
|
26
|
9
|
18
|
43
|
(17)
|
(16)
|
16
|
18
|
0
|
(0)
|
4
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(9)
|
0
|
(5)
|
(5)
|
(8)
|
(9)
|
(8)
|
0
|
(6)
|
0
|
(10)
|
(13)
|
(11)
|
(12)
|
(20)
|
(23)
|
(20)
|
(23)
|
(23)
|
(22)
|
(38)
|
(38)
|
(26)
|
(25)
|
3
|
(26)
|
(1)
|
(0)
|
0
|
(1)
|
(1)
|
|
| Cash from Financing Activities |
30
N/A
|
(39)
N/A
|
(16)
+57%
|
52
N/A
|
3
-94%
|
(26)
N/A
|
(15)
+40%
|
9
N/A
|
8
-14%
|
5
-38%
|
16
+240%
|
60
+276%
|
39
-36%
|
(22)
N/A
|
5
N/A
|
6
+12%
|
(7)
N/A
|
(1)
+79%
|
(5)
-274%
|
13
N/A
|
10
-22%
|
(29)
N/A
|
(8)
+71%
|
17
N/A
|
26
+51%
|
(3)
N/A
|
15
N/A
|
18
+16%
|
2
-88%
|
0
-86%
|
10
+3 268%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
(0)
|
(6)
|
(7)
|
(0)
|
0
|
(3)
|
(3)
|
1
|
3
|
0
|
(6)
|
9
|
6
|
(0)
|
0
|
1
|
0
|
0
|
|
| Net Change in Cash |
(10)
N/A
|
(9)
+8%
|
(7)
+28%
|
(4)
+45%
|
20
N/A
|
15
-24%
|
(23)
N/A
|
(13)
+42%
|
0
N/A
|
3
+1 732%
|
5
+36%
|
44
+822%
|
5
-88%
|
(41)
N/A
|
(6)
+86%
|
(5)
+15%
|
(4)
+15%
|
(1)
+69%
|
1
N/A
|
11
+831%
|
11
-1%
|
15
+30%
|
3
-81%
|
(9)
N/A
|
5
N/A
|
(7)
N/A
|
(5)
+32%
|
(3)
+25%
|
0
N/A
|
(1)
N/A
|
4
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||
| Free Cash Flow |
(25)
N/A
|
1
N/A
|
(119)
N/A
|
(138)
-16%
|
3
N/A
|
36
+1 070%
|
(9)
N/A
|
(26)
-192%
|
(2)
+93%
|
2
N/A
|
(10)
N/A
|
(0)
+99%
|
(23)
-16 615%
|
(12)
+47%
|
12
N/A
|
10
-13%
|
7
-29%
|
7
-13%
|
7
+12%
|
11
+51%
|
1
-89%
|
34
+2 675%
|
17
-49%
|
(16)
N/A
|
(34)
-113%
|
(12)
+66%
|
(22)
-91%
|
(22)
+2%
|
(1)
+97%
|
(1)
-76%
|
(7)
-519%
|
|