Frendy Energy SpA
MIL:FDE
Cash Flow Statement
Cash Flow Statement
Frendy Energy SpA
| Dec-2013 | Jun-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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||
| Net Income |
0
|
0
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
| Depreciation & Amortization |
0
|
1
|
0
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Non-Cash Items |
0
|
1
|
(0)
|
(0)
|
1
|
1
|
1
|
(0)
|
(0)
|
4
|
4
|
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)
|
|
| Change in Working Capital |
(3)
|
(5)
|
1
|
1
|
1
|
2
|
1
|
1
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
0
|
|
| Cash from Operating Activities |
(3)
N/A
|
(3)
+2%
|
1
N/A
|
3
+354%
|
4
+40%
|
4
+16%
|
3
-29%
|
1
-83%
|
(0)
N/A
|
0
N/A
|
1
+99%
|
1
-25%
|
1
+90%
|
1
+49%
|
2
+67%
|
2
-30%
|
1
-62%
|
|
| Investing Cash Flow | ||||||||||||||||||
| Capital Expenditures |
(2)
|
(0)
|
0
|
(1)
|
(2)
|
(3)
|
(5)
|
(3)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
3
|
(4)
|
3
|
3
|
(1)
|
3
|
4
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
1
N/A
|
(4)
N/A
|
3
N/A
|
2
-34%
|
(3)
N/A
|
(0)
+99%
|
(1)
-2 781%
|
(8)
-820%
|
(5)
+35%
|
(0)
+100%
|
0
N/A
|
0
-53%
|
0
+181%
|
(0)
N/A
|
(0)
-343%
|
(0)
+90%
|
(0)
+8%
|
|
| Financing Cash Flow | ||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
4
|
5
|
(1)
|
(3)
|
(3)
|
(2)
|
(1)
|
(0)
|
(2)
|
(6)
|
(5)
|
(1)
|
(1)
|
0
|
1
|
(1)
|
(1)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
1
|
(2)
|
0
|
0
|
2
|
2
|
(0)
|
2
|
6
|
4
|
0
|
0
|
(1)
|
(3)
|
(2)
|
(0)
|
|
| Cash from Financing Activities |
4
N/A
|
6
+42%
|
(3)
N/A
|
(4)
-25%
|
(2)
+45%
|
(1)
+77%
|
1
N/A
|
0
-97%
|
0
+1 480%
|
(1)
N/A
|
(1)
-155%
|
(1)
+48%
|
(1)
-26%
|
(1)
-51%
|
(3)
-95%
|
(3)
-2%
|
(1)
+65%
|
|
| Change in Cash | ||||||||||||||||||
| Net Change in Cash |
2
N/A
|
(1)
N/A
|
0
N/A
|
0
+39%
|
(2)
N/A
|
4
N/A
|
3
-18%
|
(7)
N/A
|
(5)
+33%
|
(0)
+96%
|
(0)
-162%
|
(0)
+80%
|
0
N/A
|
0
-79%
|
(0)
N/A
|
(1)
-95%
|
(0)
+67%
|
|
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow |
(5)
N/A
|
(3)
+40%
|
1
N/A
|
2
+138%
|
2
-11%
|
1
-16%
|
(2)
N/A
|
(2)
-43%
|
(0)
+88%
|
0
N/A
|
1
+90%
|
0
-41%
|
1
+134%
|
1
+53%
|
2
+72%
|
2
-30%
|
1
-63%
|
|