Neodecortech SpA
MIL:NDT
Cash Flow Statement
Cash Flow Statement
Neodecortech SpA
| Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-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 |
6
|
4
|
4
|
3
|
5
|
4
|
5
|
6
|
6
|
7
|
9
|
12
|
12
|
8
|
5
|
4
|
2
|
3
|
2
|
0
|
2
|
4
|
4
|
6
|
|
| Depreciation & Amortization |
7
|
8
|
9
|
9
|
11
|
9
|
11
|
9
|
9
|
9
|
9
|
9
|
9
|
10
|
10
|
10
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
10
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
1
|
|
| Other Non-Cash Items |
6
|
6
|
4
|
2
|
1
|
2
|
3
|
3
|
4
|
2
|
(2)
|
(3)
|
(3)
|
(2)
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
3
|
|
| Cash Taxes Paid |
0
|
1
|
1
|
0
|
0
|
0
|
1
|
2
|
1
|
0
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(3)
|
3
|
(4)
|
(8)
|
(10)
|
(5)
|
(6)
|
(3)
|
3
|
1
|
(6)
|
(8)
|
(11)
|
(11)
|
(14)
|
(3)
|
(9)
|
(1)
|
(4)
|
(11)
|
(9)
|
(12)
|
(2)
|
(3)
|
|
| Cash from Operating Activities |
16
N/A
|
21
+27%
|
12
-42%
|
5
-56%
|
7
+29%
|
9
+30%
|
13
+46%
|
16
+19%
|
21
+34%
|
18
-15%
|
10
-47%
|
10
+1%
|
8
-12%
|
6
-34%
|
3
-41%
|
13
+301%
|
5
-62%
|
14
+172%
|
11
-23%
|
1
-94%
|
5
+665%
|
3
-30%
|
14
+313%
|
15
+6%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||
| Capital Expenditures |
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(6)
|
(8)
|
(8)
|
(8)
|
(10)
|
(10)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(6)
|
(7)
|
(6)
|
(7)
|
(10)
|
(10)
|
(11)
|
|
| Other Items |
0
|
0
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(8)
N/A
|
(7)
+5%
|
(5)
+27%
|
(5)
+7%
|
(6)
-28%
|
(6)
0%
|
(8)
-27%
|
(8)
+5%
|
(8)
-7%
|
(9)
-16%
|
(10)
-8%
|
(9)
+12%
|
(9)
-1%
|
(9)
-3%
|
(8)
+10%
|
(9)
-2%
|
(8)
+8%
|
(6)
+18%
|
(7)
-5%
|
(6)
+8%
|
(7)
-18%
|
(10)
-38%
|
(10)
+4%
|
(11)
-13%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||
| Net Issuance of Common Stock |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
2
|
2
|
1
|
1
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
|
| Net Issuance of Debt |
(4)
|
(5)
|
(5)
|
1
|
4
|
4
|
(0)
|
(2)
|
(6)
|
(3)
|
4
|
(1)
|
1
|
7
|
6
|
3
|
5
|
(4)
|
(1)
|
5
|
4
|
8
|
(5)
|
(2)
|
|
| Other |
(3)
|
(6)
|
(2)
|
0
|
0
|
(1)
|
(1)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(8)
N/A
|
(14)
-62%
|
(10)
+27%
|
(1)
+93%
|
2
N/A
|
1
-29%
|
(3)
N/A
|
(4)
-38%
|
(8)
-113%
|
(3)
+68%
|
3
N/A
|
(3)
N/A
|
(1)
+70%
|
2
N/A
|
2
-9%
|
(0)
N/A
|
2
N/A
|
(7)
N/A
|
(4)
+47%
|
4
N/A
|
3
-24%
|
7
+121%
|
(6)
N/A
|
(5)
+9%
|
|
| Change in Cash | |||||||||||||||||||||||||
| Net Change in Cash |
0
N/A
|
0
-74%
|
(3)
N/A
|
(0)
+90%
|
3
N/A
|
4
+60%
|
2
-41%
|
4
+79%
|
5
+13%
|
6
+24%
|
3
-55%
|
(2)
N/A
|
(1)
+29%
|
(1)
-4%
|
(3)
-107%
|
4
N/A
|
(1)
N/A
|
0
N/A
|
0
-99%
|
(1)
N/A
|
1
N/A
|
0
-59%
|
(1)
N/A
|
(1)
+8%
|
|
| Free Cash Flow | |||||||||||||||||||||||||
| Free Cash Flow |
9
N/A
|
13
+51%
|
4
-69%
|
(2)
N/A
|
(2)
+10%
|
3
N/A
|
5
+91%
|
8
+59%
|
13
+63%
|
8
-37%
|
(1)
N/A
|
0
N/A
|
(1)
N/A
|
(4)
-270%
|
(5)
-38%
|
5
N/A
|
(3)
N/A
|
7
N/A
|
4
-48%
|
(6)
N/A
|
(2)
+59%
|
(7)
-198%
|
5
N/A
|
4
-11%
|
|