Italian Wine Brands S.P.A.
MIL:IWB
Cash Flow Statement
Cash Flow Statement
Italian Wine Brands S.P.A.
| 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
|
8
|
9
|
8
|
9
|
9
|
10
|
14
|
17
|
18
|
19
|
17
|
14
|
14
|
20
|
26
|
31
|
32
|
|
| Depreciation & Amortization |
2
|
2
|
2
|
2
|
2
|
3
|
3
|
4
|
4
|
4
|
7
|
10
|
10
|
10
|
12
|
12
|
10
|
9
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(1)
|
1
|
2
|
2
|
0
|
1
|
4
|
3
|
(3)
|
(6)
|
(3)
|
1
|
2
|
2
|
3
|
2
|
2
|
1
|
|
| Change in Working Capital |
5
|
1
|
(3)
|
(2)
|
(4)
|
(6)
|
(8)
|
(5)
|
(2)
|
2
|
(14)
|
(36)
|
(1)
|
8
|
9
|
21
|
(0)
|
(1)
|
|
| Cash from Operating Activities |
11
N/A
|
12
+11%
|
11
-11%
|
10
-6%
|
7
-29%
|
7
+2%
|
11
+50%
|
16
+46%
|
16
+2%
|
18
+14%
|
9
-52%
|
(8)
N/A
|
24
N/A
|
34
+41%
|
44
+27%
|
62
+41%
|
42
-31%
|
41
-2%
|
|
| Investing Cash Flow | |||||||||||||||||||
| Capital Expenditures |
(1)
|
(0)
|
(0)
|
(2)
|
(2)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(6)
|
(8)
|
(4)
|
(2)
|
(2)
|
(4)
|
|
| Other Items |
0
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(14)
|
(15)
|
(3)
|
(150)
|
(165)
|
(52)
|
(37)
|
(3)
|
(3)
|
(3)
|
(4)
|
|
| Cash from Investing Activities |
(1)
N/A
|
(0)
+45%
|
(1)
-167%
|
(4)
-289%
|
(4)
-2%
|
(2)
+57%
|
(3)
-60%
|
(15)
-447%
|
(16)
-7%
|
(5)
+67%
|
(153)
-2 699%
|
(168)
-10%
|
(59)
+65%
|
(45)
+23%
|
(8)
+83%
|
(5)
+34%
|
(5)
0%
|
(7)
-43%
|
|
| Financing Cash Flow | |||||||||||||||||||
| Net Issuance of Common Stock |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
(1)
|
45
|
44
|
25
|
28
|
1
|
(1)
|
(1)
|
(2)
|
|
| Net Issuance of Debt |
(5)
|
(4)
|
(5)
|
3
|
9
|
(8)
|
(11)
|
(5)
|
(2)
|
110
|
135
|
45
|
11
|
(10)
|
(20)
|
(44)
|
(35)
|
(13)
|
|
| Cash Paid for Dividends |
0
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(5)
|
(5)
|
(1)
|
(1)
|
(1)
|
(1)
|
(5)
|
(5)
|
(9)
|
|
| Other |
(0)
|
(0)
|
0
|
0
|
0
|
0
|
1
|
(2)
|
3
|
0
|
(6)
|
3
|
1
|
(7)
|
(6)
|
(6)
|
(8)
|
(6)
|
|
| Cash from Financing Activities |
(5)
N/A
|
(6)
-10%
|
(6)
-15%
|
(1)
+87%
|
6
N/A
|
(11)
N/A
|
(14)
-29%
|
(7)
+52%
|
1
N/A
|
104
+7 592%
|
170
+63%
|
91
-47%
|
36
-60%
|
10
-74%
|
(26)
N/A
|
(56)
-114%
|
(49)
+13%
|
(30)
+39%
|
|
| Change in Cash | |||||||||||||||||||
| Net Change in Cash |
5
N/A
|
6
+20%
|
3
-47%
|
5
+65%
|
9
+69%
|
(6)
N/A
|
(7)
-12%
|
(7)
-4%
|
1
N/A
|
117
+15 518%
|
26
-78%
|
(85)
N/A
|
2
N/A
|
(2)
N/A
|
10
N/A
|
1
-91%
|
(11)
N/A
|
5
N/A
|
|
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow |
10
N/A
|
11
+17%
|
10
-11%
|
8
-25%
|
5
-33%
|
7
+36%
|
10
+38%
|
15
+52%
|
14
-4%
|
16
+11%
|
6
-63%
|
(11)
N/A
|
18
N/A
|
26
+44%
|
39
+50%
|
60
+52%
|
41
-32%
|
38
-7%
|
|