Nueva Expresion Textil SA
MAD:NXT
Cash Flow Statement
Cash Flow Statement
Nueva Expresion Textil 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 | 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 | ||||||||||||||||||||||||||||||||||
| Net Income |
(59)
|
(80)
|
(39)
|
6
|
13
|
(10)
|
(15)
|
(15)
|
(8)
|
(7)
|
(9)
|
(9)
|
10
|
16
|
1
|
0
|
0
|
(8)
|
(12)
|
(10)
|
(7)
|
(9)
|
(14)
|
(26)
|
(20)
|
(3)
|
(0)
|
(5)
|
(11)
|
(11)
|
(5)
|
3
|
5
|
|
| Depreciation & Amortization |
15
|
14
|
7
|
7
|
5
|
3
|
5
|
4
|
3
|
3
|
5
|
4
|
2
|
2
|
(0)
|
2
|
2
|
3
|
3
|
4
|
5
|
8
|
8
|
7
|
6
|
4
|
3
|
4
|
4
|
3
|
2
|
2
|
3
|
|
| Other Non-Cash Items |
2
|
18
|
(2)
|
(38)
|
(16)
|
4
|
20
|
22
|
2
|
14
|
(1)
|
1
|
(16)
|
(2)
|
(2)
|
(5)
|
(2)
|
0
|
2
|
2
|
2
|
3
|
7
|
18
|
15
|
1
|
(5)
|
(3)
|
(2)
|
4
|
9
|
(0)
|
(1)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
0
|
(0)
|
0
|
2
|
2
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
1
|
0
|
(0)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
1
|
1
|
1
|
0
|
2
|
3
|
3
|
3
|
3
|
3
|
2
|
1
|
1
|
2
|
3
|
3
|
3
|
3
|
|
| Change in Working Capital |
27
|
23
|
24
|
12
|
(23)
|
5
|
(9)
|
(13)
|
9
|
(2)
|
1
|
(2)
|
(2)
|
(19)
|
1
|
1
|
(11)
|
(1)
|
12
|
(2)
|
(11)
|
(5)
|
1
|
0
|
(3)
|
(7)
|
(8)
|
6
|
13
|
(4)
|
(9)
|
(3)
|
(7)
|
|
| Cash from Operating Activities |
(16)
N/A
|
(26)
-66%
|
(11)
+58%
|
(13)
-17%
|
(21)
-64%
|
2
N/A
|
0
-86%
|
(2)
N/A
|
7
N/A
|
7
+14%
|
(4)
N/A
|
(7)
-76%
|
(6)
+17%
|
(3)
+47%
|
(0)
+86%
|
(3)
-513%
|
(10)
-289%
|
(6)
+45%
|
5
N/A
|
(6)
N/A
|
(11)
-96%
|
(3)
+77%
|
1
N/A
|
(1)
N/A
|
(2)
-283%
|
(5)
-87%
|
(10)
-111%
|
2
N/A
|
5
+153%
|
(6)
N/A
|
(3)
+60%
|
2
N/A
|
(1)
N/A
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(11)
|
(9)
|
(2)
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
(1)
|
0
|
(3)
|
(6)
|
(4)
|
(1)
|
(2)
|
(2)
|
(2)
|
(5)
|
(9)
|
(7)
|
(5)
|
(6)
|
(8)
|
(6)
|
|
| Other Items |
16
|
15
|
18
|
19
|
3
|
1
|
1
|
7
|
2
|
(4)
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
0
|
3
|
(5)
|
(8)
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
0
|
1
|
5
|
5
|
0
|
0
|
|
| Cash from Investing Activities |
5
N/A
|
5
+5%
|
16
+213%
|
21
+31%
|
3
-88%
|
(1)
N/A
|
0
N/A
|
7
+3 036%
|
2
-77%
|
(5)
N/A
|
(0)
+93%
|
(0)
+16%
|
(0)
-28%
|
(0)
+22%
|
(0)
+81%
|
1
N/A
|
2
+18%
|
(0)
N/A
|
3
N/A
|
(9)
N/A
|
(15)
-71%
|
(3)
+80%
|
(0)
+92%
|
(1)
-450%
|
(2)
-44%
|
(2)
-33%
|
(6)
-132%
|
(9)
-50%
|
(7)
+24%
|
1
N/A
|
(0)
N/A
|
(8)
-1 851%
|
(6)
+24%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
5
|
5
|
(0)
|
0
|
1
|
8
|
23
|
|
| Net Issuance of Debt |
10
|
23
|
(9)
|
7
|
19
|
14
|
(1)
|
(0)
|
(3)
|
0
|
(1)
|
(1)
|
1
|
1
|
1
|
6
|
13
|
4
|
(7)
|
13
|
23
|
(1)
|
(7)
|
1
|
5
|
7
|
12
|
(4)
|
(3)
|
3
|
0
|
(8)
|
(11)
|
|
| 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
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(3)
|
3
|
5
|
(1)
|
1
|
4
|
0
|
1
|
0
|
3
|
5
|
2
|
(3)
|
5
|
1
|
|
| Cash from Financing Activities |
10
N/A
|
15
+57%
|
(9)
N/A
|
(8)
+9%
|
19
N/A
|
13
-32%
|
(1)
N/A
|
(0)
+98%
|
(3)
-9 133%
|
0
N/A
|
(1)
N/A
|
0
N/A
|
4
+1 023%
|
3
-22%
|
1
-70%
|
6
+453%
|
13
+128%
|
3
-77%
|
(10)
N/A
|
16
N/A
|
28
+72%
|
4
-84%
|
1
-85%
|
5
+649%
|
5
+11%
|
8
+40%
|
13
+66%
|
4
-72%
|
2
-37%
|
5
+144%
|
(1)
N/A
|
5
N/A
|
14
+181%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(1)
|
4
|
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
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
(2)
N/A
|
(3)
-26%
|
(2)
+38%
|
1
N/A
|
1
-32%
|
15
+1 359%
|
(1)
N/A
|
5
N/A
|
5
0%
|
1
-87%
|
(5)
N/A
|
(7)
-28%
|
(2)
+72%
|
(0)
+97%
|
1
N/A
|
4
+706%
|
4
-15%
|
(3)
N/A
|
(2)
+28%
|
2
N/A
|
2
+12%
|
(1)
N/A
|
1
N/A
|
3
+114%
|
1
-61%
|
1
-47%
|
(3)
N/A
|
(3)
-19%
|
1
N/A
|
(0)
N/A
|
(4)
-1 256%
|
(2)
+61%
|
6
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(26)
N/A
|
(36)
-35%
|
(13)
+62%
|
(13)
+4%
|
(22)
-69%
|
1
N/A
|
(0)
N/A
|
(2)
-315%
|
6
N/A
|
7
+14%
|
(4)
N/A
|
(7)
-68%
|
(6)
+14%
|
(3)
+45%
|
(0)
+86%
|
(3)
-625%
|
(10)
-202%
|
(6)
+39%
|
5
N/A
|
(9)
N/A
|
(17)
-95%
|
(6)
+64%
|
0
N/A
|
(2)
N/A
|
(5)
-107%
|
(7)
-50%
|
(15)
-116%
|
(7)
+53%
|
(2)
+66%
|
(11)
-365%
|
(8)
+26%
|
(6)
+21%
|
(8)
-18%
|
|