Torimbia SOCIMI SA
MAD:YTRM
Cash Flow Statement
Cash Flow Statement
Torimbia SOCIMI SA
| Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | 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 |
(15)
|
(0)
|
(1)
|
(7)
|
(7)
|
1
|
1
|
(9)
|
49
|
47
|
4
|
4
|
5
|
4
|
(12)
|
(12)
|
4
|
8
|
13
|
12
|
7
|
7
|
8
|
12
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
2
|
2
|
2
|
2
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
3
|
0
|
11
|
0
|
2
|
0
|
14
|
(40)
|
(44)
|
1
|
1
|
(1)
|
(1)
|
14
|
14
|
(1)
|
(1)
|
0
|
1
|
2
|
2
|
1
|
(3)
|
|
| Cash Taxes Paid |
1
|
(0)
|
1
|
0
|
(1)
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
2
|
2
|
0
|
3
|
3
|
3
|
3
|
2
|
6
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
4
|
3
|
4
|
3
|
3
|
|
| Change in Working Capital |
17
|
(6)
|
(2)
|
1
|
16
|
(3)
|
2
|
(2)
|
(16)
|
(15)
|
(18)
|
(4)
|
(1)
|
(2)
|
(3)
|
(1)
|
(1)
|
(3)
|
(3)
|
(4)
|
(1)
|
(2)
|
(3)
|
(3)
|
|
| Cash from Operating Activities |
3
N/A
|
(3)
N/A
|
(1)
+77%
|
7
N/A
|
11
+51%
|
2
-84%
|
4
+151%
|
3
-37%
|
(6)
N/A
|
(12)
-90%
|
(12)
-7%
|
1
N/A
|
2
+196%
|
1
-62%
|
(1)
N/A
|
1
N/A
|
2
+220%
|
4
+67%
|
10
+157%
|
10
-2%
|
7
-23%
|
7
+2%
|
7
-11%
|
7
-1%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(4)
|
(5)
|
(4)
|
(3)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
0
|
(28)
|
(28)
|
(0)
|
0
|
0
|
0
|
(2)
|
89
|
125
|
51
|
6
|
3
|
(1)
|
1
|
2
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
|
| Cash from Investing Activities |
(10)
N/A
|
(28)
-174%
|
(27)
+3%
|
(0)
+99%
|
0
N/A
|
0
N/A
|
0
N/A
|
(2)
N/A
|
88
N/A
|
125
+42%
|
51
-59%
|
5
-90%
|
1
-79%
|
(3)
N/A
|
(3)
-17%
|
(3)
+13%
|
(4)
-48%
|
(3)
+34%
|
(0)
+94%
|
(0)
-121%
|
(1)
-93%
|
(1)
+23%
|
(0)
+58%
|
(0)
+87%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||
| Net Issuance of Common Stock |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
|
| Net Issuance of Debt |
10
|
31
|
27
|
(4)
|
(4)
|
(2)
|
(2)
|
1
|
(47)
|
(43)
|
(4)
|
(8)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(7)
|
(4)
|
(1)
|
0
|
(4)
|
(4)
|
(13)
|
(13)
|
(6)
|
(7)
|
(7)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(50)
|
(51)
|
(5)
|
(2)
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
10
N/A
|
31
+216%
|
27
-14%
|
(4)
N/A
|
(4)
+6%
|
(2)
+59%
|
(2)
N/A
|
1
N/A
|
(52)
N/A
|
(94)
-80%
|
(55)
+41%
|
(13)
+77%
|
(4)
+67%
|
(3)
+30%
|
(5)
-84%
|
(2)
+64%
|
(1)
+50%
|
(4)
-358%
|
(4)
+1%
|
(14)
-218%
|
(14)
0%
|
(7)
+51%
|
(8)
-20%
|
(8)
+7%
|
|
| 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)
|
|
| Net Change in Cash |
3
N/A
|
0
-88%
|
(1)
N/A
|
3
N/A
|
7
+129%
|
0
-94%
|
3
+617%
|
1
-51%
|
30
+1 947%
|
20
-34%
|
(16)
N/A
|
(7)
+58%
|
(1)
+86%
|
(5)
-417%
|
(10)
-105%
|
(4)
+59%
|
(3)
+35%
|
(3)
-23%
|
5
N/A
|
(5)
N/A
|
(7)
-51%
|
0
N/A
|
(2)
N/A
|
(1)
+40%
|
|
| Free Cash Flow | |||||||||||||||||||||||||
| Free Cash Flow |
2
N/A
|
(3)
N/A
|
(1)
+77%
|
7
N/A
|
11
+51%
|
2
-84%
|
4
+151%
|
3
-37%
|
(7)
N/A
|
(12)
-73%
|
(12)
-7%
|
(0)
+98%
|
1
N/A
|
(1)
N/A
|
(5)
-356%
|
(4)
+28%
|
(2)
+50%
|
1
N/A
|
9
+855%
|
9
-3%
|
7
-28%
|
7
+6%
|
7
-7%
|
7
-1%
|
|