Digital Magics SpA
MIL:DM
Cash Flow Statement
Cash Flow Statement
Digital Magics SpA
| Dec-2015 | Jun-2016 | Dec-2016 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||
| Net Income |
(1)
|
(1)
|
(3)
|
(4)
|
(7)
|
(7)
|
0
|
1
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(4)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
|
| Change in Deffered Taxes |
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
1
|
1
|
3
|
4
|
6
|
6
|
(1)
|
(2)
|
2
|
2
|
2
|
2
|
3
|
1
|
1
|
3
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(1)
|
(2)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
|
| Cash from Operating Activities |
(0)
N/A
|
(1)
-197%
|
(0)
+94%
|
(0)
-339%
|
(2)
-360%
|
(1)
+62%
|
(0)
+32%
|
(1)
-81%
|
(0)
+46%
|
(0)
+3%
|
0
N/A
|
0
+1%
|
(1)
N/A
|
(1)
-8%
|
(1)
-53%
|
(0)
+98%
|
|
| Investing Cash Flow | |||||||||||||||||
| Capital Expenditures |
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
(4)
|
(2)
|
(3)
|
(3)
|
(2)
|
(3)
|
1
|
(0)
|
(4)
|
(1)
|
(2)
|
(3)
|
(3)
|
(1)
|
(1)
|
(3)
|
|
| Cash from Investing Activities |
(4)
N/A
|
(2)
+37%
|
(3)
-48%
|
(3)
+8%
|
(2)
+42%
|
(3)
-46%
|
1
N/A
|
(0)
N/A
|
(4)
-679%
|
(1)
+65%
|
(2)
-84%
|
(3)
-38%
|
(3)
+16%
|
(1)
+45%
|
(1)
+34%
|
(3)
-192%
|
|
| Financing Cash Flow | |||||||||||||||||
| Net Issuance of Common Stock |
5
|
1
|
1
|
6
|
10
|
5
|
0
|
(0)
|
0
|
0
|
2
|
2
|
11
|
10
|
(0)
|
(0)
|
|
| Net Issuance of Debt |
(0)
|
(0)
|
1
|
1
|
(1)
|
(1)
|
(0)
|
1
|
0
|
1
|
2
|
1
|
(1)
|
(2)
|
(2)
|
(1)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
5
N/A
|
0
-95%
|
2
+555%
|
6
+318%
|
9
+41%
|
4
-57%
|
0
-89%
|
1
+61%
|
0
-83%
|
0
+330%
|
4
+656%
|
3
-15%
|
10
+225%
|
9
-16%
|
(3)
N/A
|
(1)
+48%
|
|
| Change in Cash | |||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
1
N/A
|
(3)
N/A
|
(2)
+43%
|
3
N/A
|
5
+89%
|
1
-88%
|
1
-11%
|
(1)
N/A
|
(4)
-577%
|
(1)
+70%
|
2
N/A
|
0
-86%
|
7
+2 908%
|
6
-8%
|
(5)
N/A
|
(4)
+11%
|
|
| Free Cash Flow | |||||||||||||||||
| Free Cash Flow |
(0)
N/A
|
(1)
-174%
|
(0)
+94%
|
(0)
-339%
|
(2)
-361%
|
(1)
+62%
|
(0)
+32%
|
(1)
-90%
|
(0)
+44%
|
(0)
+11%
|
0
N/A
|
0
+0%
|
(1)
N/A
|
(1)
-17%
|
(1)
-45%
|
(0)
+95%
|
|