Basic Net SpA
MIL:BAN
Cash Flow Statement
Cash Flow Statement
Basic Net SpA
| Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | 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 |
(8)
|
24
|
27
|
5
|
12
|
15
|
16
|
17
|
17
|
15
|
9
|
5
|
8
|
6
|
(17)
|
6
|
21
|
25
|
21
|
5
|
9
|
18
|
20
|
27
|
30
|
27
|
24
|
20
|
25
|
3
|
|
| Depreciation & Amortization |
6
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
6
|
7
|
6
|
6
|
6
|
6
|
7
|
3
|
6
|
9
|
12
|
12
|
12
|
13
|
13
|
14
|
15
|
16
|
17
|
18
|
19
|
21
|
|
| Other Non-Cash Items |
0
|
0
|
(27)
|
(27)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
2
|
0
|
2
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
1
|
(4)
|
(3)
|
3
|
(7)
|
(13)
|
(9)
|
(3)
|
(5)
|
(10)
|
(14)
|
(4)
|
3
|
1
|
32
|
2
|
(6)
|
(9)
|
(0)
|
15
|
20
|
6
|
13
|
(0)
|
(48)
|
(28)
|
(2)
|
2
|
5
|
(17)
|
|
| Cash from Operating Activities |
(2)
N/A
|
25
N/A
|
2
-92%
|
(14)
N/A
|
11
N/A
|
8
-30%
|
13
+68%
|
20
+56%
|
18
-11%
|
12
-36%
|
0
-96%
|
7
+1 470%
|
17
+135%
|
13
-24%
|
22
+70%
|
11
-48%
|
22
+91%
|
25
+13%
|
33
+32%
|
32
-2%
|
40
+24%
|
36
-10%
|
46
+29%
|
40
-12%
|
(3)
N/A
|
15
N/A
|
40
+160%
|
40
+0%
|
49
+24%
|
7
-86%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
(2)
|
(1)
|
(1)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(3)
|
(2)
|
(3)
|
(3)
|
(1)
|
(3)
|
(6)
|
(5)
|
(4)
|
(4)
|
(5)
|
(6)
|
(11)
|
(4)
|
(0)
|
(4)
|
(8)
|
(7)
|
(0)
|
|
| Other Items |
(3)
|
(2)
|
25
|
25
|
(27)
|
(27)
|
(4)
|
(4)
|
(4)
|
(6)
|
(7)
|
(4)
|
(4)
|
(5)
|
(4)
|
(1)
|
(3)
|
(9)
|
(8)
|
(10)
|
(25)
|
(16)
|
(4)
|
(15)
|
(25)
|
(21)
|
(14)
|
(8)
|
(10)
|
(19)
|
|
| Cash from Investing Activities |
(5)
N/A
|
(4)
+20%
|
24
N/A
|
24
-2%
|
(29)
N/A
|
(30)
-3%
|
(6)
+80%
|
(7)
-12%
|
(7)
-3%
|
(10)
-43%
|
(10)
-5%
|
(7)
+31%
|
(6)
+18%
|
(8)
-31%
|
(8)
+4%
|
(2)
+69%
|
(6)
-137%
|
(15)
-179%
|
(13)
+14%
|
(14)
-9%
|
(29)
-103%
|
(21)
+29%
|
(10)
+50%
|
(27)
-157%
|
(29)
-10%
|
(21)
+29%
|
(18)
+12%
|
(16)
+14%
|
(17)
-6%
|
(19)
-16%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(5)
|
(6)
|
(9)
|
(7)
|
(3)
|
(2)
|
(3)
|
(14)
|
(21)
|
|
| Net Issuance of Debt |
(8)
|
(9)
|
(9)
|
(4)
|
18
|
16
|
(2)
|
(2)
|
(5)
|
(4)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(4)
|
(7)
|
(7)
|
(12)
|
(13)
|
20
|
17
|
(14)
|
(15)
|
13
|
9
|
(22)
|
(23)
|
(23)
|
(48)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
(6)
|
(6)
|
(10)
|
(10)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(6)
|
(6)
|
0
|
(6)
|
(10)
|
(3)
|
(6)
|
(6)
|
(8)
|
(9)
|
(8)
|
(7)
|
(7)
|
|
| Other |
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(2)
|
(0)
|
0
|
0
|
(0)
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
170
|
|
| Cash from Financing Activities |
(8)
N/A
|
(9)
-16%
|
(9)
+2%
|
(5)
+49%
|
17
N/A
|
12
-33%
|
(8)
N/A
|
(11)
-35%
|
(12)
-6%
|
(15)
-23%
|
(15)
-3%
|
(9)
+43%
|
(7)
+13%
|
(7)
+11%
|
(8)
-15%
|
(9)
-13%
|
(14)
-62%
|
(16)
-16%
|
(23)
-45%
|
(16)
+31%
|
10
N/A
|
3
-73%
|
(23)
N/A
|
(30)
-31%
|
(0)
+100%
|
(3)
-16 247%
|
(34)
-1 118%
|
(34)
0%
|
(45)
-32%
|
94
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||
| Net Change in Cash |
(14)
N/A
|
13
N/A
|
17
+36%
|
5
-69%
|
(1)
N/A
|
(11)
-1 176%
|
(1)
+88%
|
2
N/A
|
(1)
N/A
|
(13)
-1 546%
|
(25)
-93%
|
(9)
+66%
|
4
N/A
|
(2)
N/A
|
7
N/A
|
1
-92%
|
3
+335%
|
(7)
N/A
|
(4)
+45%
|
2
N/A
|
21
+1 234%
|
18
-15%
|
13
-29%
|
(16)
N/A
|
(33)
-100%
|
(8)
+74%
|
(13)
-51%
|
(10)
+21%
|
(12)
-23%
|
82
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||
| Free Cash Flow |
(4)
N/A
|
23
N/A
|
1
-96%
|
(15)
N/A
|
8
N/A
|
5
-42%
|
11
+128%
|
18
+63%
|
15
-15%
|
8
-47%
|
(3)
N/A
|
4
N/A
|
15
+240%
|
10
-32%
|
19
+86%
|
10
-45%
|
19
+83%
|
19
-2%
|
27
+45%
|
28
+2%
|
36
+28%
|
31
-14%
|
40
+31%
|
29
-27%
|
(8)
N/A
|
15
N/A
|
36
+134%
|
32
-9%
|
42
+31%
|
7
-84%
|
|