PRISMI SpA
MIL:PRM
Cash Flow Statement
Cash Flow Statement
PRISMI SpA
| Dec-2013 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||
| Net Income |
(2)
|
(4)
|
(7)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(5)
|
(5)
|
(4)
|
(3)
|
(6)
|
(8)
|
(11)
|
(12)
|
(11)
|
|
| Depreciation & Amortization |
0
|
1
|
1
|
1
|
0
|
0
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Non-Cash Items |
1
|
1
|
4
|
4
|
3
|
3
|
3
|
2
|
3
|
5
|
5
|
5
|
4
|
4
|
6
|
7
|
8
|
7
|
7
|
|
| Change in Working Capital |
(1)
|
(1)
|
(3)
|
(4)
|
(5)
|
(7)
|
(10)
|
(11)
|
(13)
|
(10)
|
(4)
|
3
|
6
|
7
|
5
|
(1)
|
(0)
|
3
|
1
|
|
| Cash from Operating Activities |
(1)
N/A
|
(2)
-128%
|
(4)
-101%
|
(3)
+26%
|
(5)
-40%
|
(7)
-61%
|
(10)
-33%
|
(10)
-1%
|
(10)
-4%
|
(9)
+16%
|
(3)
+64%
|
4
N/A
|
7
+99%
|
9
+30%
|
6
-29%
|
(1)
N/A
|
(2)
-104%
|
0
N/A
|
(2)
N/A
|
|
| Investing Cash Flow | ||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
(4)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(9)
|
(9)
|
(1)
|
(1)
|
(1)
|
(2)
|
|
| Cash from Investing Activities |
(4)
N/A
|
(0)
+96%
|
(1)
-291%
|
(1)
-40%
|
(0)
+37%
|
(0)
+3%
|
(1)
-242%
|
(2)
-18%
|
(1)
+47%
|
(2)
-158%
|
(2)
-3%
|
(1)
+53%
|
(1)
+27%
|
(9)
-983%
|
(9)
+1%
|
(1)
+88%
|
(2)
-41%
|
(1)
+58%
|
(2)
-206%
|
|
| Financing Cash Flow | ||||||||||||||||||||
| Net Issuance of Common Stock |
4
|
2
|
2
|
2
|
3
|
4
|
4
|
4
|
5
|
4
|
3
|
1
|
0
|
9
|
9
|
2
|
4
|
4
|
6
|
|
| Net Issuance of Debt |
2
|
(0)
|
2
|
2
|
2
|
3
|
7
|
9
|
7
|
8
|
2
|
(4)
|
(6)
|
(9)
|
(5)
|
2
|
1
|
(1)
|
(0)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(0)
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Cash from Financing Activities |
6
N/A
|
1
-75%
|
4
+171%
|
5
+19%
|
5
+14%
|
7
+28%
|
11
+66%
|
13
+18%
|
12
-10%
|
12
+3%
|
5
-59%
|
(4)
N/A
|
(6)
-47%
|
(1)
+89%
|
3
N/A
|
2
-20%
|
3
+42%
|
1
-64%
|
4
+223%
|
|
| Change in Cash | ||||||||||||||||||||
| Net Change in Cash |
1
N/A
|
(1)
N/A
|
(1)
-17%
|
1
N/A
|
0
-65%
|
(1)
N/A
|
(0)
+89%
|
1
N/A
|
1
-58%
|
1
+99%
|
(1)
N/A
|
(2)
-215%
|
0
N/A
|
(1)
N/A
|
0
N/A
|
0
-74%
|
(1)
N/A
|
1
N/A
|
(0)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(2)
-123%
|
(5)
-102%
|
(3)
+25%
|
(5)
-39%
|
(8)
-60%
|
(10)
-32%
|
(10)
-2%
|
(11)
-4%
|
(9)
+15%
|
(3)
+63%
|
3
N/A
|
7
+103%
|
9
+30%
|
6
-29%
|
(1)
N/A
|
(2)
-105%
|
0
N/A
|
(2)
N/A
|
|