Lu-Ve SpA
MIL:LUVE
Cash Flow Statement
Cash Flow Statement
Lu-Ve SpA
| 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 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||
| Net Income |
9
|
11
|
16
|
10
|
6
|
10
|
15
|
15
|
18
|
18
|
11
|
15
|
25
|
48
|
49
|
56
|
35
|
43
|
31
|
36
|
32
|
31
|
36
|
33
|
33
|
|
| Depreciation & Amortization |
12
|
13
|
13
|
14
|
15
|
16
|
16
|
19
|
24
|
27
|
28
|
29
|
30
|
31
|
33
|
41
|
33
|
41
|
32
|
32
|
32
|
31
|
32
|
32
|
32
|
|
| Other Non-Cash Items |
2
|
3
|
4
|
2
|
2
|
4
|
4
|
6
|
4
|
2
|
4
|
6
|
7
|
(1)
|
(7)
|
(3)
|
6
|
10
|
17
|
15
|
18
|
20
|
18
|
18
|
18
|
|
| Cash Taxes Paid |
3
|
3
|
4
|
5
|
2
|
1
|
4
|
4
|
5
|
4
|
7
|
8
|
8
|
10
|
6
|
7
|
6
|
11
|
12
|
13
|
13
|
12
|
14
|
15
|
13
|
|
| Cash Interest Paid |
3
|
3
|
1
|
(0)
|
0
|
2
|
2
|
2
|
3
|
2
|
3
|
4
|
4
|
2
|
3
|
5
|
6
|
7
|
9
|
8
|
7
|
8
|
7
|
8
|
6
|
|
| Change in Working Capital |
(3)
|
(4)
|
(7)
|
(5)
|
(5)
|
(14)
|
(14)
|
6
|
8
|
4
|
4
|
(2)
|
(45)
|
(82)
|
(42)
|
(70)
|
(18)
|
(28)
|
(8)
|
(6)
|
9
|
10
|
(11)
|
(10)
|
(9)
|
|
| Cash from Operating Activities |
21
N/A
|
22
+5%
|
26
+15%
|
21
-19%
|
18
-12%
|
16
-12%
|
22
+35%
|
45
+104%
|
54
+22%
|
51
-7%
|
47
-6%
|
49
+2%
|
17
-66%
|
(4)
N/A
|
33
N/A
|
24
-26%
|
56
+131%
|
66
+18%
|
73
+11%
|
77
+6%
|
92
+20%
|
93
+1%
|
75
-19%
|
73
-3%
|
73
+1%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||
| Capital Expenditures |
(13)
|
(14)
|
(21)
|
(22)
|
(24)
|
(23)
|
(28)
|
(34)
|
(29)
|
(26)
|
(25)
|
(28)
|
(29)
|
(27)
|
(37)
|
(42)
|
(39)
|
(50)
|
(36)
|
(38)
|
(32)
|
(24)
|
(20)
|
(19)
|
(24)
|
|
| Other Items |
0
|
(0)
|
(32)
|
(32)
|
0
|
(9)
|
(9)
|
(30)
|
(30)
|
(9)
|
(9)
|
(1)
|
(11)
|
(6)
|
(25)
|
(3)
|
(13)
|
60
|
70
|
60
|
58
|
(3)
|
0
|
(17)
|
(38)
|
|
| Cash from Investing Activities |
(13)
N/A
|
(14)
-7%
|
(53)
-276%
|
(54)
-2%
|
(24)
+55%
|
(31)
-28%
|
(37)
-18%
|
(64)
-74%
|
(59)
+8%
|
(35)
+41%
|
(34)
+2%
|
(29)
+15%
|
(40)
-41%
|
(33)
+17%
|
(62)
-85%
|
(45)
+26%
|
(52)
-15%
|
10
N/A
|
34
+244%
|
21
-38%
|
26
+23%
|
(28)
N/A
|
(20)
+29%
|
(36)
-82%
|
(62)
-74%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||
| Net Issuance of Common Stock |
51
|
50
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
2
|
1
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
(7)
|
0
|
|
| Net Issuance of Debt |
(28)
|
(47)
|
26
|
54
|
11
|
(9)
|
57
|
66
|
14
|
93
|
85
|
22
|
44
|
(17)
|
56
|
62
|
57
|
31
|
(53)
|
(23)
|
(10)
|
(15)
|
28
|
18
|
29
|
|
| Cash Paid for Dividends |
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(6)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(9)
|
|
| Other |
0
|
(3)
|
(2)
|
(1)
|
(0)
|
1
|
1
|
(8)
|
(8)
|
(5)
|
(9)
|
(5)
|
(5)
|
(6)
|
(6)
|
(8)
|
(7)
|
(8)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(6)
|
(5)
|
|
| Cash from Financing Activities |
18
N/A
|
(3)
N/A
|
19
N/A
|
49
+152%
|
6
-88%
|
(14)
N/A
|
53
N/A
|
52
-1%
|
2
-97%
|
82
+4 610%
|
69
-16%
|
10
-85%
|
33
+227%
|
(30)
N/A
|
41
N/A
|
45
+10%
|
42
-8%
|
14
-67%
|
(68)
N/A
|
(38)
+44%
|
(26)
+32%
|
(32)
-23%
|
4
N/A
|
(5)
N/A
|
7
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(1)
|
(2)
|
(1)
|
3
|
4
|
(1)
|
(3)
|
1
|
(2)
|
(9)
|
(12)
|
(3)
|
4
|
12
|
(1)
|
(4)
|
(14)
|
(19)
|
(4)
|
(1)
|
3
|
2
|
0
|
7
|
(4)
|
|
| Net Change in Cash |
26
N/A
|
3
-89%
|
(9)
N/A
|
18
N/A
|
4
-77%
|
(30)
N/A
|
35
N/A
|
34
-4%
|
(4)
N/A
|
89
N/A
|
71
-21%
|
27
-61%
|
14
-50%
|
(56)
N/A
|
11
N/A
|
20
+85%
|
31
+53%
|
70
+128%
|
35
-51%
|
59
+70%
|
95
+62%
|
35
-63%
|
59
+69%
|
39
-35%
|
14
-64%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||
| Free Cash Flow |
8
N/A
|
8
+2%
|
5
-41%
|
(1)
N/A
|
(6)
-360%
|
(6)
-6%
|
(6)
+9%
|
11
N/A
|
25
+133%
|
25
-3%
|
22
-9%
|
21
-7%
|
(12)
N/A
|
(31)
-153%
|
(4)
+87%
|
(18)
-359%
|
16
N/A
|
15
-6%
|
37
+138%
|
39
+5%
|
60
+56%
|
68
+14%
|
55
-20%
|
54
-2%
|
49
-8%
|
|