Borgosesia SpA
MIL:BO
Cash Flow Statement
Cash Flow Statement
Borgosesia SpA
| Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | 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 |
(10)
|
(3)
|
(3)
|
(3)
|
(2)
|
(4)
|
(2)
|
(1)
|
1
|
(1)
|
(0)
|
3
|
3
|
5
|
9
|
8
|
8
|
8
|
7
|
6
|
6
|
4
|
3
|
|
| Depreciation & Amortization |
0
|
1
|
1
|
5
|
5
|
3
|
1
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Change in Deffered Taxes |
0
|
1
|
1
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(0)
|
(0)
|
1
|
2
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
|
| Other Non-Cash Items |
123
|
3
|
4
|
(0)
|
(1)
|
1
|
0
|
(2)
|
(2)
|
(0)
|
(0)
|
(30)
|
(41)
|
(31)
|
(30)
|
(14)
|
(21)
|
(10)
|
5
|
(25)
|
(34)
|
(16)
|
(6)
|
|
| Change in Working Capital |
(3)
|
2
|
1
|
3
|
2
|
0
|
(0)
|
14
|
15
|
(0)
|
0
|
(0)
|
1
|
4
|
3
|
0
|
4
|
20
|
11
|
5
|
10
|
(3)
|
(2)
|
|
| Cash from Operating Activities |
111
N/A
|
3
-97%
|
4
+33%
|
4
-9%
|
4
+15%
|
1
-79%
|
(1)
N/A
|
11
N/A
|
12
+9%
|
(0)
N/A
|
0
N/A
|
(26)
N/A
|
(35)
-33%
|
(23)
+34%
|
(20)
+14%
|
(7)
+65%
|
(11)
-54%
|
16
N/A
|
23
+38%
|
(13)
N/A
|
(17)
-37%
|
(15)
+15%
|
(6)
+62%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
(0)
|
(1)
|
|
| Other Items |
(11)
|
25
|
27
|
6
|
4
|
3
|
1
|
50
|
49
|
(0)
|
(1)
|
(18)
|
(16)
|
9
|
3
|
(13)
|
(17)
|
(28)
|
(28)
|
(11)
|
0
|
1
|
(13)
|
|
| Cash from Investing Activities |
(12)
N/A
|
24
N/A
|
27
+13%
|
6
-77%
|
4
-39%
|
3
-33%
|
1
-77%
|
50
+8 179%
|
49
-1%
|
(0)
N/A
|
(1)
-2 076%
|
(18)
-1 430%
|
(16)
+13%
|
9
N/A
|
3
-65%
|
(13)
N/A
|
(17)
-27%
|
(28)
-64%
|
(30)
-5%
|
(12)
+60%
|
0
N/A
|
1
+304%
|
(13)
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||
| Net Issuance of Common Stock |
(28)
|
0
|
0
|
0
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
|
| Net Issuance of Debt |
(5)
|
(8)
|
(12)
|
(8)
|
(9)
|
(7)
|
(1)
|
(27)
|
(25)
|
1
|
1
|
25
|
29
|
7
|
14
|
14
|
31
|
16
|
(3)
|
29
|
33
|
8
|
9
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other |
(74)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(5)
|
0
|
0
|
1
|
23
|
22
|
8
|
10
|
12
|
10
|
(8)
|
(7)
|
(4)
|
(5)
|
(0)
|
0
|
|
| Cash from Financing Activities |
(107)
N/A
|
(8)
+93%
|
(12)
-48%
|
(8)
+35%
|
(9)
-17%
|
(7)
+27%
|
(1)
+89%
|
(46)
-6 361%
|
(44)
+4%
|
1
N/A
|
1
-17%
|
48
+4 461%
|
52
+8%
|
15
-71%
|
24
+57%
|
26
+8%
|
40
+54%
|
7
-82%
|
(12)
N/A
|
24
N/A
|
28
+16%
|
13
-54%
|
14
+7%
|
|
| Change in Cash | ||||||||||||||||||||||||
| Net Change in Cash |
(8)
N/A
|
19
N/A
|
20
+2%
|
2
-89%
|
(1)
N/A
|
(3)
-205%
|
(1)
+58%
|
15
N/A
|
17
+15%
|
1
-95%
|
(0)
N/A
|
4
N/A
|
2
-60%
|
1
-13%
|
7
+414%
|
6
-25%
|
12
+118%
|
(5)
N/A
|
(19)
-319%
|
(1)
+95%
|
10
N/A
|
(1)
N/A
|
(5)
-416%
|
|
| Free Cash Flow | ||||||||||||||||||||||||
| Free Cash Flow |
110
N/A
|
3
-97%
|
4
+43%
|
4
-10%
|
4
+16%
|
1
-79%
|
(1)
N/A
|
11
N/A
|
12
+9%
|
(0)
N/A
|
0
N/A
|
(26)
N/A
|
(35)
-33%
|
(23)
+33%
|
(20)
+15%
|
(7)
+65%
|
(11)
-55%
|
16
N/A
|
22
+33%
|
(14)
N/A
|
(17)
-27%
|
(15)
+14%
|
(6)
+57%
|
|