CY4GATE SpA
MIL:CY4
Cash Flow Statement
Cash Flow Statement
CY4GATE SpA
| 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 |
5
|
4
|
5
|
1
|
2
|
3
|
(9)
|
(16)
|
(12)
|
(12)
|
|
| Depreciation & Amortization |
2
|
2
|
3
|
5
|
12
|
17
|
16
|
18
|
21
|
22
|
|
| Other Non-Cash Items |
1
|
1
|
(0)
|
0
|
(1)
|
(3)
|
3
|
14
|
3
|
(3)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
3
|
6
|
4
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
2
|
3
|
|
| Change in Working Capital |
(9)
|
(9)
|
(9)
|
(8)
|
(6)
|
(7)
|
10
|
11
|
(0)
|
6
|
|
| Cash from Operating Activities |
(1)
N/A
|
(1)
-123%
|
(0)
+77%
|
(1)
-317%
|
8
N/A
|
11
+28%
|
20
+91%
|
27
+32%
|
12
-56%
|
14
+15%
|
|
| Investing Cash Flow | |||||||||||
| Capital Expenditures |
(0)
|
2
|
(0)
|
(1)
|
(2)
|
(4)
|
(4)
|
(5)
|
(4)
|
(2)
|
|
| Other Items |
(4)
|
(8)
|
(8)
|
(80)
|
(82)
|
(18)
|
(22)
|
(21)
|
(18)
|
(11)
|
|
| Cash from Investing Activities |
(4)
N/A
|
(6)
-41%
|
(8)
-44%
|
(81)
-915%
|
(85)
-5%
|
(22)
+74%
|
(26)
-19%
|
(26)
+0%
|
(22)
+17%
|
(13)
+41%
|
|
| Financing Cash Flow | |||||||||||
| Net Issuance of Common Stock |
15
|
0
|
0
|
89
|
89
|
0
|
(2)
|
(3)
|
(2)
|
0
|
|
| Net Issuance of Debt |
(1)
|
(2)
|
1
|
8
|
5
|
2
|
6
|
16
|
11
|
(8)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
|
| Other |
(0)
|
0
|
(0)
|
0
|
0
|
(1)
|
0
|
0
|
(2)
|
(5)
|
|
| Cash from Financing Activities |
13
N/A
|
(3)
N/A
|
1
N/A
|
96
+16 738%
|
94
-3%
|
1
-99%
|
3
+381%
|
12
+269%
|
7
-44%
|
(12)
N/A
|
|
| Change in Cash | |||||||||||
| Net Change in Cash |
9
N/A
|
(10)
N/A
|
(8)
+25%
|
14
N/A
|
18
+23%
|
(11)
N/A
|
(2)
+78%
|
13
N/A
|
(3)
N/A
|
(12)
-283%
|
|
| Free Cash Flow | |||||||||||
| Free Cash Flow |
(1)
N/A
|
1
N/A
|
(1)
N/A
|
(2)
-232%
|
6
N/A
|
7
+18%
|
17
+131%
|
22
+32%
|
8
-63%
|
11
+38%
|
|