Zambal Spain Socimi SA
MAD:YZBL
Cash Flow Statement
Cash Flow Statement
Zambal Spain Socimi SA
| Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||
| Net Income |
20
|
24
|
24
|
26
|
30
|
32
|
32
|
30
|
(2)
|
25
|
25
|
26
|
27
|
27
|
24
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
13
|
13
|
15
|
18
|
91
|
90
|
13
|
14
|
0
|
16
|
17
|
16
|
17
|
18
|
20
|
|
| Cash Interest Paid |
1
|
0
|
2
|
2
|
4
|
4
|
1
|
1
|
(0)
|
2
|
2
|
2
|
2
|
0
|
0
|
|
| Change in Working Capital |
5
|
3
|
(13)
|
(11)
|
6
|
4
|
(0)
|
2
|
4
|
(2)
|
(1)
|
9
|
(0)
|
(7)
|
(2)
|
|
| Cash from Operating Activities |
38
N/A
|
39
+5%
|
26
-33%
|
33
+25%
|
127
+286%
|
126
-1%
|
45
-64%
|
46
+0%
|
2
-95%
|
40
+1 627%
|
41
+3%
|
50
+24%
|
43
-14%
|
39
-10%
|
42
+8%
|
|
| Investing Cash Flow | ||||||||||||||||
| Other Items |
(113)
|
(124)
|
(195)
|
(186)
|
71
|
77
|
4
|
(2)
|
(2)
|
(12)
|
(19)
|
(79)
|
(74)
|
(9)
|
(50)
|
|
| Cash from Investing Activities |
(113)
N/A
|
(124)
-9%
|
(195)
-58%
|
(186)
+5%
|
71
N/A
|
77
+10%
|
4
-95%
|
(2)
N/A
|
(2)
-28%
|
(12)
-491%
|
(19)
-58%
|
(79)
-308%
|
(74)
+6%
|
(9)
+89%
|
(50)
-489%
|
|
| Financing Cash Flow | ||||||||||||||||
| Net Issuance of Common Stock |
115
|
(0)
|
100
|
100
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
1
|
(0)
|
(1)
|
|
| Net Issuance of Debt |
(29)
|
(14)
|
95
|
0
|
(130)
|
(130)
|
(1)
|
49
|
0
|
0
|
0
|
21
|
21
|
(3)
|
28
|
|
| Cash Paid for Dividends |
(25)
|
0
|
(18)
|
0
|
(55)
|
0
|
(45)
|
(73)
|
(6)
|
(34)
|
(0)
|
(23)
|
(23)
|
(23)
|
(23)
|
|
| Cash from Financing Activities |
61
N/A
|
75
+23%
|
177
+135%
|
162
-9%
|
(185)
N/A
|
(185)
0%
|
(46)
+75%
|
(24)
+48%
|
(56)
-136%
|
(34)
+39%
|
(0)
+100%
|
(2)
-7 358%
|
(2)
+22%
|
(26)
-1 272%
|
4
N/A
|
|
| Change in Cash | ||||||||||||||||
| Net Change in Cash |
(14)
N/A
|
(9)
+36%
|
8
N/A
|
9
+10%
|
12
+41%
|
18
+50%
|
4
-80%
|
20
+444%
|
(56)
N/A
|
(7)
+88%
|
21
N/A
|
(32)
N/A
|
(33)
-5%
|
4
N/A
|
(5)
N/A
|
|
| Free Cash Flow | ||||||||||||||||
| Free Cash Flow |
38
N/A
|
39
+5%
|
26
-33%
|
33
+25%
|
127
+286%
|
126
-1%
|
45
-64%
|
46
+0%
|
2
-95%
|
40
+1 627%
|
41
+3%
|
50
+24%
|
43
-14%
|
39
-10%
|
42
+8%
|
|