Agatos SpA
MIL:AGA
Cash Flow Statement
Cash Flow Statement
Agatos SpA
| Dec-2014 | Jun-2015 | Dec-2015 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Sep-2021 | Dec-2021 | Jun-2022 | Dec-2022 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||
| Net Income |
(4)
|
(4)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(3)
|
(4)
|
(9)
|
(6)
|
(14)
|
(8)
|
(4)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
|
| Other Non-Cash Items |
2
|
2
|
0
|
0
|
1
|
1
|
2
|
3
|
0
|
5
|
4
|
15
|
5
|
(3)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(2)
|
(2)
|
(1)
|
4
|
(4)
|
(8)
|
(2)
|
(3)
|
5
|
6
|
3
|
(3)
|
0
|
4
|
|
| Cash from Operating Activities |
(3)
N/A
|
(3)
+2%
|
(2)
+28%
|
3
N/A
|
(4)
N/A
|
(7)
-87%
|
(1)
+81%
|
(1)
+12%
|
3
N/A
|
4
+31%
|
2
-37%
|
(1)
N/A
|
(2)
-172%
|
(1)
+4%
|
|
| Investing Cash Flow | |||||||||||||||
| Capital Expenditures |
(5)
|
(2)
|
(1)
|
(1)
|
(0)
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(6)
|
|
| Other Items |
0
|
(0)
|
(0)
|
(3)
|
0
|
4
|
3
|
1
|
(3)
|
(3)
|
(1)
|
3
|
3
|
(0)
|
|
| Cash from Investing Activities |
(5)
N/A
|
(2)
+54%
|
(1)
+52%
|
(4)
-245%
|
(0)
+96%
|
5
N/A
|
3
-42%
|
1
-56%
|
(3)
N/A
|
(3)
-1%
|
(1)
+54%
|
3
N/A
|
3
+2%
|
(6)
N/A
|
|
| Financing Cash Flow | |||||||||||||||
| Net Issuance of Common Stock |
4
|
1
|
2
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
3
|
1
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
4
|
2
|
(0)
|
3
|
2
|
(2)
|
(0)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
5
|
|
| Other |
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
2
|
|
| Cash from Financing Activities |
5
N/A
|
6
+16%
|
4
-30%
|
(0)
N/A
|
3
N/A
|
2
-41%
|
(2)
N/A
|
(0)
+83%
|
(0)
+97%
|
(0)
-375%
|
(0)
-1 076%
|
(1)
-111%
|
(2)
-84%
|
7
N/A
|
|
| Change in Cash | |||||||||||||||
| Net Change in Cash |
(4)
N/A
|
(0)
+97%
|
0
N/A
|
(1)
N/A
|
(1)
+11%
|
(0)
+94%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
1
+8 793%
|
1
-31%
|
1
+78%
|
(1)
N/A
|
(1)
-102%
|
|
| Free Cash Flow | |||||||||||||||
| Free Cash Flow |
(9)
N/A
|
(6)
+34%
|
(4)
+38%
|
2
N/A
|
(4)
N/A
|
(6)
-49%
|
(1)
+77%
|
(1)
+13%
|
3
N/A
|
4
+29%
|
2
-36%
|
(1)
N/A
|
(2)
-150%
|
(8)
-418%
|
|