Grifal SpA
MIL:GRAL
Cash Flow Statement
Cash Flow Statement
Grifal SpA
| Dec-2019 | Jun-2020 | Dec-2020 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||
| Net Income |
1
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
1
|
1
|
0
|
(1)
|
|
| Depreciation & Amortization |
2
|
2
|
2
|
3
|
4
|
3
|
3
|
3
|
4
|
4
|
4
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
|
| Cash Taxes Paid |
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(1)
|
1
|
(0)
|
(1)
|
(7)
|
(4)
|
1
|
3
|
1
|
(2)
|
0
|
|
| Cash from Operating Activities |
2
N/A
|
2
+19%
|
1
-50%
|
1
-1%
|
(2)
N/A
|
1
N/A
|
7
+439%
|
9
+41%
|
7
-27%
|
4
-35%
|
6
+26%
|
|
| Investing Cash Flow | ||||||||||||
| Capital Expenditures |
(3)
|
(3)
|
(3)
|
(7)
|
(9)
|
(8)
|
(9)
|
(8)
|
(7)
|
(7)
|
(7)
|
|
| Other Items |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
|
| Cash from Investing Activities |
(3)
N/A
|
(3)
-9%
|
(3)
+7%
|
(8)
-156%
|
(10)
-35%
|
(8)
+24%
|
(9)
-20%
|
(9)
+6%
|
(8)
+16%
|
(7)
+7%
|
(7)
-6%
|
|
| Financing Cash Flow | ||||||||||||
| Net Issuance of Common Stock |
3
|
0
|
(0)
|
2
|
2
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(1)
|
3
|
5
|
2
|
8
|
6
|
3
|
6
|
1
|
(3)
|
2
|
|
| Cash Paid for Dividends |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
2
N/A
|
3
+89%
|
4
+40%
|
4
-3%
|
10
+145%
|
6
-39%
|
2
-61%
|
6
+150%
|
1
-79%
|
(3)
N/A
|
2
N/A
|
|
| Change in Cash | ||||||||||||
| Net Change in Cash |
0
N/A
|
2
+451%
|
2
+27%
|
(2)
N/A
|
(2)
+19%
|
(0)
+87%
|
(0)
-43%
|
7
N/A
|
1
-91%
|
(5)
N/A
|
0
N/A
|
|
| Free Cash Flow | ||||||||||||
| Free Cash Flow |
(1)
N/A
|
(1)
+6%
|
(2)
-60%
|
(6)
-189%
|
(11)
-101%
|
(7)
+41%
|
(3)
+62%
|
1
N/A
|
(1)
N/A
|
(3)
-373%
|
(2)
+26%
|
|