Leone Film Group SpA
MIL:LFG
Cash Flow Statement
Cash Flow Statement
Leone Film Group SpA
| 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 |
3
|
2
|
4
|
4
|
2
|
2
|
4
|
5
|
7
|
6
|
1
|
(4)
|
(1)
|
3
|
6
|
7
|
2
|
1
|
(1)
|
(1)
|
(7)
|
(7)
|
|
| Depreciation & Amortization |
11
|
8
|
15
|
22
|
21
|
20
|
24
|
23
|
24
|
24
|
27
|
26
|
27
|
33
|
42
|
41
|
34
|
40
|
67
|
62
|
32
|
30
|
|
| Change in Deffered Taxes |
(1)
|
(1)
|
(1)
|
0
|
(2)
|
(2)
|
(2)
|
(3)
|
(1)
|
1
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
1
|
0
|
(1)
|
0
|
1
|
0
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(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
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(11)
|
0
|
1
|
(3)
|
5
|
5
|
0
|
(0)
|
(18)
|
(16)
|
(5)
|
1
|
3
|
7
|
(2)
|
(22)
|
(5)
|
7
|
(19)
|
(18)
|
8
|
17
|
|
| Cash from Operating Activities |
2
N/A
|
9
+311%
|
19
+99%
|
22
+19%
|
25
+13%
|
24
-3%
|
27
+9%
|
25
-5%
|
11
-54%
|
15
+35%
|
22
+44%
|
22
-2%
|
29
+35%
|
44
+52%
|
46
+5%
|
25
-46%
|
32
+31%
|
49
+51%
|
46
-5%
|
43
-7%
|
34
-21%
|
41
+19%
|
|
| Investing Cash Flow | |||||||||||||||||||||||
| Capital Expenditures |
(10)
|
(17)
|
(31)
|
(32)
|
(35)
|
(34)
|
(34)
|
(32)
|
(24)
|
(28)
|
(36)
|
(31)
|
(29)
|
(40)
|
(41)
|
(36)
|
(54)
|
(66)
|
(48)
|
(35)
|
(19)
|
(30)
|
|
| Other Items |
(2)
|
(2)
|
0
|
(0)
|
3
|
3
|
1
|
1
|
0
|
1
|
2
|
1
|
0
|
0
|
1
|
1
|
2
|
4
|
1
|
8
|
2
|
(5)
|
|
| Cash from Investing Activities |
(12)
N/A
|
(18)
-55%
|
(30)
-65%
|
(33)
-7%
|
(32)
+3%
|
(30)
+4%
|
(34)
-11%
|
(31)
+9%
|
(23)
+24%
|
(27)
-15%
|
(34)
-27%
|
(30)
+12%
|
(29)
+4%
|
(40)
-38%
|
(41)
-3%
|
(36)
+12%
|
(51)
-44%
|
(62)
-22%
|
(47)
+24%
|
(28)
+42%
|
(17)
+39%
|
(35)
-111%
|
|
| Financing Cash Flow | |||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
1
|
1
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
1
|
19
|
18
|
23
|
11
|
(0)
|
14
|
11
|
6
|
10
|
9
|
4
|
13
|
8
|
(2)
|
2
|
13
|
9
|
(2)
|
(19)
|
(23)
|
(3)
|
|
| Cash Paid for Dividends |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
0
|
(1)
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
1
|
2
|
(1)
|
(2)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
0
|
1
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
|
| Cash from Financing Activities |
(0)
N/A
|
17
N/A
|
17
-3%
|
22
+29%
|
9
-57%
|
(1)
N/A
|
14
N/A
|
11
-21%
|
5
-55%
|
8
+54%
|
8
-6%
|
4
-44%
|
13
+211%
|
7
-44%
|
(1)
N/A
|
1
N/A
|
11
+1 003%
|
9
-15%
|
(4)
N/A
|
(21)
-471%
|
(23)
-8%
|
(3)
+87%
|
|
| Change in Cash | |||||||||||||||||||||||
| Net Change in Cash |
(10)
N/A
|
8
N/A
|
5
-42%
|
11
+130%
|
3
-74%
|
(6)
N/A
|
7
N/A
|
6
-18%
|
(7)
N/A
|
(3)
+50%
|
(4)
-32%
|
(4)
+6%
|
14
N/A
|
12
-12%
|
4
-65%
|
(10)
N/A
|
(8)
+18%
|
(4)
+46%
|
(5)
-7%
|
(5)
-9%
|
(5)
+2%
|
3
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||
| Free Cash Flow |
(7)
N/A
|
(8)
-2%
|
(12)
-65%
|
(10)
+17%
|
(10)
+3%
|
(9)
+7%
|
(8)
+15%
|
(6)
+19%
|
(12)
-90%
|
(13)
-4%
|
(14)
-8%
|
(9)
+34%
|
0
N/A
|
5
+1 038%
|
5
+3%
|
(11)
N/A
|
(21)
-87%
|
(17)
+18%
|
(2)
+89%
|
8
N/A
|
15
+89%
|
11
-30%
|
|