Eukedos SpA
MIL:EUK
Cash Flow Statement
Cash Flow Statement
Eukedos SpA
| 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-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | 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 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Net Income |
4
|
2
|
0
|
(1)
|
(1)
|
(1)
|
(3)
|
(5)
|
(18)
|
(47)
|
(47)
|
(6)
|
13
|
(2)
|
(0)
|
0
|
(0)
|
(1)
|
(4)
|
(4)
|
0
|
0
|
(2)
|
(2)
|
1
|
1
|
1
|
(1)
|
(2)
|
(1)
|
1
|
1
|
0
|
0
|
1
|
1
|
(1)
|
(1)
|
|
| Depreciation & Amortization |
3
|
4
|
6
|
6
|
9
|
10
|
8
|
9
|
15
|
30
|
25
|
9
|
8
|
2
|
3
|
3
|
3
|
3
|
2
|
1
|
2
|
2
|
2
|
2
|
2
|
4
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
7
|
7
|
7
|
7
|
6
|
|
| Change in Deffered Taxes |
(0)
|
(0)
|
(1)
|
(2)
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(3)
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
1
|
0
|
|
| Other Non-Cash Items |
(2)
|
(0)
|
(0)
|
(2)
|
(3)
|
(1)
|
0
|
(1)
|
(0)
|
29
|
17
|
(19)
|
(18)
|
20
|
3
|
(2)
|
2
|
2
|
2
|
2
|
1
|
(0)
|
3
|
3
|
0
|
2
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
2
|
2
|
0
|
(0)
|
|
| Cash Taxes Paid |
4
|
5
|
3
|
0
|
3
|
0
|
2
|
1
|
(0)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
| Cash Interest Paid |
2
|
3
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(0)
|
2
|
(6)
|
7
|
(6)
|
(24)
|
(7)
|
9
|
15
|
4
|
7
|
5
|
47
|
(5)
|
1
|
0
|
(4)
|
(3)
|
(2)
|
(0)
|
3
|
3
|
1
|
3
|
2
|
(1)
|
(4)
|
(1)
|
0
|
(5)
|
(4)
|
(3)
|
(4)
|
(1)
|
0
|
(0)
|
2
|
1
|
|
| Cash from Operating Activities |
5
N/A
|
7
+34%
|
(1)
N/A
|
8
N/A
|
(1)
N/A
|
(16)
-1 548%
|
(2)
+89%
|
12
N/A
|
12
+1%
|
15
+31%
|
(0)
N/A
|
(15)
-3 214%
|
50
N/A
|
14
-72%
|
7
-51%
|
2
-77%
|
1
-18%
|
1
-13%
|
(1)
N/A
|
(0)
+67%
|
5
N/A
|
5
+3%
|
4
-26%
|
6
+45%
|
5
-11%
|
5
+6%
|
6
+13%
|
8
+25%
|
7
-12%
|
3
-55%
|
6
+85%
|
6
+4%
|
5
-11%
|
10
+83%
|
10
+6%
|
11
+9%
|
10
-9%
|
6
-42%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
(3)
|
(40)
|
19
|
16
|
(14)
|
(17)
|
(10)
|
(3)
|
1
|
(2)
|
(4)
|
(2)
|
(1)
|
(1)
|
(4)
|
(4)
|
(2)
|
(1)
|
(6)
|
(7)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(5)
|
(8)
|
(0)
|
2
|
(4)
|
(6)
|
(6)
|
(8)
|
(23)
|
(21)
|
|
| Other Items |
(60)
|
(26)
|
(13)
|
(68)
|
(9)
|
11
|
(2)
|
0
|
3
|
4
|
4
|
0
|
(3)
|
(2)
|
1
|
(0)
|
0
|
0
|
16
|
16
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(6)
|
(35)
|
(30)
|
|
| Cash from Investing Activities |
(60)
N/A
|
(29)
+52%
|
(53)
-82%
|
(49)
+7%
|
7
N/A
|
(3)
N/A
|
(19)
-511%
|
(10)
+48%
|
1
N/A
|
5
+764%
|
2
-66%
|
(4)
N/A
|
(6)
-48%
|
(3)
+40%
|
0
N/A
|
(4)
N/A
|
(4)
+9%
|
(1)
+67%
|
15
N/A
|
10
-33%
|
(7)
N/A
|
(2)
+72%
|
(1)
+45%
|
(1)
-28%
|
(2)
-73%
|
(2)
+10%
|
(3)
-24%
|
(3)
+1%
|
(5)
-103%
|
(8)
-53%
|
(0)
+96%
|
2
N/A
|
(4)
N/A
|
(8)
-91%
|
(9)
-12%
|
(13)
-48%
|
(58)
-342%
|
(51)
+13%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
45
|
25
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
3
|
0
|
12
|
(5)
|
(18)
|
(2)
|
2
|
(2)
|
(8)
|
(5)
|
8
|
14
|
2
|
(12)
|
(5)
|
(4)
|
(4)
|
(4)
|
(7)
|
(6)
|
(14)
|
(18)
|
(1)
|
(4)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
2
|
(1)
|
(7)
|
(5)
|
(6)
|
(2)
|
6
|
7
|
(1)
|
|
| Other |
5
|
3
|
32
|
34
|
1
|
0
|
3
|
2
|
1
|
1
|
(25)
|
(20)
|
6
|
1
|
0
|
5
|
3
|
0
|
0
|
0
|
0
|
5
|
0
|
(0)
|
(0)
|
1
|
(0)
|
(1)
|
2
|
2
|
(0)
|
0
|
0
|
0
|
0
|
0
|
43
|
43
|
|
| Cash from Financing Activities |
53
N/A
|
28
-46%
|
44
+55%
|
29
-34%
|
(17)
N/A
|
(2)
+91%
|
5
N/A
|
1
-83%
|
(7)
N/A
|
(4)
+41%
|
(17)
-336%
|
(6)
+63%
|
7
N/A
|
(10)
N/A
|
(4)
+59%
|
1
N/A
|
(0)
N/A
|
(4)
-5 139%
|
(3)
+22%
|
(2)
+44%
|
(14)
-798%
|
(13)
+7%
|
(0)
+96%
|
(4)
-718%
|
(3)
+13%
|
(3)
+22%
|
(4)
-74%
|
(4)
+11%
|
(2)
+56%
|
4
N/A
|
(1)
N/A
|
(7)
-1 128%
|
(5)
+31%
|
(6)
-19%
|
(2)
+57%
|
6
N/A
|
50
+754%
|
43
-15%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(2)
N/A
|
6
N/A
|
(10)
N/A
|
(12)
-30%
|
(12)
+4%
|
(21)
-77%
|
(16)
+25%
|
3
N/A
|
6
+126%
|
16
+184%
|
(16)
N/A
|
(25)
-58%
|
51
N/A
|
(0)
N/A
|
3
N/A
|
(1)
N/A
|
(3)
-88%
|
(4)
-36%
|
12
N/A
|
8
-28%
|
(16)
N/A
|
(9)
+40%
|
2
N/A
|
1
-75%
|
(1)
N/A
|
1
N/A
|
(1)
N/A
|
1
N/A
|
(0)
N/A
|
(1)
-258%
|
5
N/A
|
1
-71%
|
(4)
N/A
|
(4)
-10%
|
(1)
+69%
|
4
N/A
|
2
-56%
|
(2)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
5
N/A
|
4
-30%
|
(41)
N/A
|
27
N/A
|
15
-44%
|
(30)
N/A
|
(19)
+38%
|
1
N/A
|
9
+607%
|
16
+83%
|
(3)
N/A
|
(19)
-638%
|
48
N/A
|
13
-74%
|
6
-56%
|
(2)
N/A
|
(3)
-13%
|
(0)
+84%
|
(1)
-211%
|
(6)
-324%
|
(2)
+69%
|
3
N/A
|
3
-18%
|
4
+51%
|
3
-38%
|
3
+20%
|
3
+6%
|
5
+43%
|
1
-74%
|
(5)
N/A
|
5
N/A
|
8
+56%
|
1
-88%
|
4
+288%
|
4
-10%
|
3
-5%
|
(13)
N/A
|
(15)
-15%
|
|