Nyesa Valores Corporacion
MAD:NYE
Cash Flow Statement
Cash Flow Statement
Nyesa Valores Corporacion
| 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 | 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 |
(48)
|
(64)
|
(80)
|
(70)
|
(50)
|
(79)
|
(124)
|
(92)
|
(72)
|
(80)
|
(12)
|
(16)
|
75
|
208
|
106
|
8
|
24
|
33
|
17
|
(16)
|
(52)
|
(38)
|
(60)
|
(61)
|
(7)
|
(10)
|
10
|
21
|
(6)
|
(14)
|
(15)
|
(15)
|
(6)
|
(4)
|
|
| Depreciation & Amortization |
2
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
79
|
59
|
71
|
84
|
32
|
39
|
52
|
44
|
42
|
46
|
33
|
3
|
(61)
|
(193)
|
(104)
|
(10)
|
(22)
|
(34)
|
(18)
|
16
|
27
|
15
|
55
|
54
|
3
|
5
|
(13)
|
(22)
|
9
|
16
|
13
|
13
|
5
|
5
|
|
| Cash Taxes 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
|
|
| Cash Interest Paid |
0
|
52
|
30
|
38
|
18
|
18
|
14
|
10
|
8
|
(9)
|
5
|
5
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
| Change in Working Capital |
113
|
216
|
64
|
(1)
|
13
|
23
|
71
|
49
|
38
|
43
|
(11)
|
23
|
(14)
|
(21)
|
(10)
|
4
|
(2)
|
(2)
|
(2)
|
(66)
|
41
|
107
|
9
|
4
|
4
|
10
|
2
|
(3)
|
(2)
|
(9)
|
2
|
10
|
(3)
|
0
|
|
| Cash from Operating Activities |
146
N/A
|
213
+46%
|
57
-73%
|
15
-73%
|
(3)
N/A
|
(16)
-388%
|
0
N/A
|
3
N/A
|
10
+277%
|
9
-5%
|
11
+17%
|
11
-3%
|
0
-98%
|
(6)
N/A
|
(7)
-16%
|
1
N/A
|
(0)
N/A
|
(2)
-793%
|
(3)
-40%
|
(66)
-2 255%
|
16
N/A
|
84
+418%
|
4
-96%
|
(4)
N/A
|
(1)
+74%
|
5
N/A
|
(1)
N/A
|
(4)
-468%
|
1
N/A
|
(6)
N/A
|
0
N/A
|
8
+1 768%
|
(4)
N/A
|
2
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(3)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
|
| Other Items |
27
|
38
|
9
|
(1)
|
17
|
18
|
6
|
9
|
9
|
5
|
0
|
0
|
2
|
3
|
0
|
0
|
0
|
10
|
9
|
65
|
0
|
(69)
|
(0)
|
6
|
0
|
(2)
|
0
|
1
|
(3)
|
5
|
0
|
(8)
|
3
|
8
|
|
| Cash from Investing Activities |
26
N/A
|
48
+89%
|
9
-81%
|
(1)
N/A
|
15
N/A
|
16
+6%
|
5
-66%
|
9
+60%
|
9
+8%
|
5
-50%
|
(0)
N/A
|
0
N/A
|
2
N/A
|
3
+26%
|
0
-81%
|
0
N/A
|
0
N/A
|
10
+2 300%
|
9
-3%
|
65
+600%
|
0
N/A
|
(69)
N/A
|
(0)
+100%
|
6
N/A
|
(0)
N/A
|
(5)
-33 753%
|
0
N/A
|
4
+1 823%
|
(3)
N/A
|
5
N/A
|
(0)
N/A
|
(8)
-195 527%
|
3
N/A
|
8
+208%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
11
|
11
|
6
|
7
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(141)
|
(227)
|
(41)
|
4
|
(6)
|
5
|
(0)
|
(11)
|
(11)
|
(8)
|
(6)
|
0
|
(1)
|
6
|
9
|
2
|
3
|
(3)
|
(3)
|
0
|
(19)
|
0
|
(5)
|
(4)
|
2
|
0
|
0
|
(0)
|
2
|
2
|
0
|
0
|
2
|
(9)
|
|
| Other |
(35)
|
(30)
|
(27)
|
(22)
|
(16)
|
(17)
|
(13)
|
(10)
|
(8)
|
(7)
|
(5)
|
(5)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
0
|
(2)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
|
| Cash from Financing Activities |
(176)
N/A
|
(257)
-47%
|
(68)
+73%
|
(18)
+74%
|
(11)
+37%
|
0
N/A
|
(7)
N/A
|
(13)
-75%
|
(19)
-48%
|
(14)
+27%
|
(11)
+22%
|
(10)
+5%
|
(3)
+70%
|
2
N/A
|
5
+169%
|
(1)
N/A
|
0
N/A
|
(6)
N/A
|
(6)
+4%
|
4
N/A
|
(16)
N/A
|
0
N/A
|
(5)
N/A
|
(4)
+27%
|
2
N/A
|
0
-99%
|
(0)
N/A
|
(1)
-93%
|
1
N/A
|
2
+25%
|
(0)
N/A
|
(0)
+50%
|
1
N/A
|
(10)
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(4)
N/A
|
4
N/A
|
(2)
N/A
|
(4)
-82%
|
0
N/A
|
0
N/A
|
(2)
N/A
|
(2)
+15%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(1)
N/A
|
(1)
-54%
|
(1)
+32%
|
0
N/A
|
0
+227%
|
2
+451%
|
1
-48%
|
3
+169%
|
0
-88%
|
(3)
N/A
|
(2)
+43%
|
(1)
+21%
|
1
N/A
|
(0)
N/A
|
(1)
-396%
|
(0)
+78%
|
(0)
+61%
|
0
N/A
|
0
-96%
|
(0)
N/A
|
(0)
-30%
|
(0)
-12%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||
| Free Cash Flow |
145
N/A
|
213
+47%
|
57
-73%
|
15
-74%
|
(5)
N/A
|
(18)
-234%
|
(1)
+97%
|
3
N/A
|
10
+292%
|
9
-4%
|
11
+16%
|
11
-3%
|
0
-98%
|
(6)
N/A
|
(7)
-16%
|
1
N/A
|
(0)
N/A
|
(2)
-793%
|
(3)
-40%
|
(66)
-2 255%
|
16
N/A
|
84
+418%
|
4
-96%
|
(4)
N/A
|
(1)
+74%
|
2
N/A
|
(1)
N/A
|
(4)
-463%
|
1
N/A
|
(6)
N/A
|
0
N/A
|
8
+1 784%
|
(4)
N/A
|
2
N/A
|
|