Ratti SpA
MIL:RAT
Cash Flow Statement
Cash Flow Statement
Ratti SpA
| Jun-2003 | Sep-2003 | Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Sep-2008 | Mar-2009 | Sep-2009 | Mar-2010 | Sep-2010 | Mar-2011 | Sep-2011 | Mar-2012 | Sep-2012 | Mar-2013 | Sep-2013 | Mar-2014 | Sep-2014 | Mar-2015 | Sep-2015 | Mar-2016 | Sep-2016 | 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 |
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(7)
|
(7)
|
(5)
|
(5)
|
(5)
|
(4)
|
(6)
|
(6)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(4)
|
(1)
|
(1)
|
(3)
|
1
|
2
|
1
|
4
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
10
|
17
|
13
|
4
|
0
|
(1)
|
3
|
4
|
3
|
3
|
(2)
|
(2)
|
(0)
|
(5)
|
|
| Depreciation & Amortization |
4
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
2
|
2
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
1
|
0
|
0
|
(0)
|
(0)
|
0
|
1
|
4
|
4
|
4
|
5
|
5
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(11)
|
(11)
|
(3)
|
(8)
|
(2)
|
(2)
|
(0)
|
(0)
|
0
|
0
|
(2)
|
(1)
|
2
|
2
|
(1)
|
4
|
4
|
3
|
3
|
3
|
(0)
|
(0)
|
(1)
|
0
|
2
|
0
|
1
|
(1)
|
(1)
|
1
|
0
|
(0)
|
1
|
(0)
|
(0)
|
0
|
0
|
3
|
5
|
3
|
1
|
0
|
0
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
1
|
1
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
2
|
2
|
4
|
4
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
2
|
2
|
2
|
2
|
2
|
2
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
|
| Change in Working Capital |
12
|
11
|
1
|
10
|
4
|
3
|
2
|
(1)
|
(1)
|
(2)
|
2
|
3
|
(2)
|
(4)
|
(4)
|
(6)
|
(1)
|
4
|
8
|
5
|
5
|
1
|
4
|
(1)
|
(6)
|
(3)
|
(5)
|
0
|
(1)
|
1
|
0
|
6
|
9
|
(6)
|
(7)
|
(1)
|
0
|
(5)
|
(1)
|
(3)
|
(8)
|
1
|
7
|
(3)
|
(3)
|
(5)
|
(7)
|
0
|
2
|
(0)
|
(2)
|
|
| Cash from Operating Activities |
(0)
N/A
|
(2)
-400%
|
(5)
-147%
|
(2)
+67%
|
(1)
+16%
|
(1)
+38%
|
(1)
+21%
|
(4)
-482%
|
(2)
+44%
|
(3)
-47%
|
(1)
+72%
|
1
N/A
|
(3)
N/A
|
(4)
-47%
|
(6)
-46%
|
(5)
+24%
|
1
N/A
|
5
+463%
|
7
+58%
|
6
-15%
|
5
-24%
|
(1)
N/A
|
0
N/A
|
0
+50%
|
(2)
N/A
|
(1)
+39%
|
0
N/A
|
(1)
N/A
|
(2)
-28%
|
2
N/A
|
1
-21%
|
6
+338%
|
10
+54%
|
(6)
N/A
|
(7)
-25%
|
(1)
+83%
|
0
N/A
|
13
+3 947%
|
24
+85%
|
18
-26%
|
2
-87%
|
7
+195%
|
10
+56%
|
5
-50%
|
7
+26%
|
3
-51%
|
2
-44%
|
3
+67%
|
6
+89%
|
6
0%
|
0
-97%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(0)
|
(4)
|
(4)
|
(5)
|
(6)
|
(7)
|
(7)
|
1
|
4
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
0
|
1
|
(1)
|
(2)
|
1
|
1
|
(0)
|
1
|
(6)
|
(7)
|
(10)
|
(9)
|
(8)
|
(8)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(3)
|
|
| Other Items |
(3)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(0)
|
2
|
3
|
4
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
1
|
1
|
1
|
(0)
|
(0)
|
7
|
0
|
(5)
|
(0)
|
(3)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
0
|
1
|
|
| Cash from Investing Activities |
(4)
N/A
|
(6)
-46%
|
(6)
-2%
|
(6)
+3%
|
(5)
+9%
|
(4)
+17%
|
(1)
+79%
|
2
N/A
|
2
+51%
|
3
+41%
|
(0)
N/A
|
(1)
-30%
|
(2)
-279%
|
(2)
-14%
|
(1)
+40%
|
(3)
-109%
|
(3)
-5%
|
(4)
-21%
|
(6)
-58%
|
(7)
-18%
|
0
N/A
|
2
+7 750%
|
(1)
N/A
|
(0)
+77%
|
(3)
-1 295%
|
(0)
+97%
|
(1)
-986%
|
(1)
-20%
|
(1)
-23%
|
0
N/A
|
0
+29%
|
(1)
N/A
|
(2)
-67%
|
1
N/A
|
0
-39%
|
(0)
N/A
|
0
N/A
|
(6)
N/A
|
(7)
-4%
|
(10)
-61%
|
(9)
+10%
|
(8)
+19%
|
(7)
+2%
|
(6)
+15%
|
(6)
+2%
|
(6)
+5%
|
(6)
+1%
|
(4)
+24%
|
(6)
-25%
|
(5)
+7%
|
(2)
+59%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
10
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
25
|
25
|
(25)
|
(25)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(3)
|
(3)
|
5
|
(0)
|
(0)
|
1
|
(3)
|
(3)
|
(3)
|
(4)
|
5
|
5
|
8
|
13
|
1
|
6
|
3
|
(1)
|
(1)
|
1
|
(5)
|
(1)
|
1
|
(9)
|
6
|
11
|
(7)
|
9
|
15
|
(14)
|
(12)
|
0
|
(5)
|
(6)
|
9
|
7
|
(4)
|
12
|
21
|
3
|
2
|
14
|
3
|
(11)
|
(6)
|
(2)
|
(12)
|
(13)
|
(7)
|
(4)
|
(4)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
(3)
|
0
|
(3)
|
0
|
(3)
|
0
|
(3)
|
(4)
|
(6)
|
(6)
|
(0)
|
(0)
|
0
|
0
|
(3)
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
|
| Other |
0
|
(0)
|
0
|
5
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(3)
N/A
|
(3)
-8%
|
5
N/A
|
5
+0%
|
5
N/A
|
6
+32%
|
(3)
N/A
|
(3)
-7%
|
(3)
+16%
|
6
N/A
|
15
+166%
|
15
+1%
|
18
+17%
|
13
-27%
|
1
-93%
|
6
+541%
|
3
-54%
|
(1)
N/A
|
(1)
+16%
|
1
N/A
|
(5)
N/A
|
(1)
+75%
|
1
N/A
|
16
+1 284%
|
30
+86%
|
(14)
N/A
|
(32)
-127%
|
9
N/A
|
12
+33%
|
(14)
N/A
|
(12)
+16%
|
0
N/A
|
(5)
N/A
|
(6)
-16%
|
9
N/A
|
7
-14%
|
(4)
N/A
|
8
N/A
|
15
+85%
|
(2)
N/A
|
2
N/A
|
14
+613%
|
3
-79%
|
(11)
N/A
|
(9)
+23%
|
(5)
+45%
|
(27)
-479%
|
(16)
+42%
|
6
N/A
|
(4)
N/A
|
(4)
+7%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
|
| Net Change in Cash |
(8)
N/A
|
(11)
-51%
|
(7)
+39%
|
(3)
+56%
|
(2)
+26%
|
1
N/A
|
(5)
N/A
|
(6)
-24%
|
(3)
+55%
|
6
N/A
|
13
+141%
|
16
+18%
|
13
-20%
|
6
-50%
|
(7)
N/A
|
(2)
+76%
|
1
N/A
|
(0)
N/A
|
0
N/A
|
0
-20%
|
(1)
N/A
|
(0)
+38%
|
0
N/A
|
16
+3 964%
|
25
+60%
|
(15)
N/A
|
(32)
-109%
|
7
N/A
|
9
+34%
|
(12)
N/A
|
(10)
+15%
|
5
N/A
|
3
-46%
|
(11)
N/A
|
2
N/A
|
6
+185%
|
(3)
N/A
|
15
N/A
|
33
+120%
|
5
-84%
|
(5)
N/A
|
13
N/A
|
6
-54%
|
(12)
N/A
|
(8)
+34%
|
(7)
+9%
|
(32)
-329%
|
(17)
+45%
|
6
N/A
|
(4)
N/A
|
(6)
-56%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(3)
-130%
|
(6)
-89%
|
(2)
+61%
|
(2)
+2%
|
(2)
+25%
|
(2)
+5%
|
(5)
-185%
|
(2)
+48%
|
(4)
-46%
|
(1)
+65%
|
1
N/A
|
(4)
N/A
|
(6)
-39%
|
(6)
N/A
|
(8)
-36%
|
(3)
+62%
|
(0)
+93%
|
2
N/A
|
(0)
N/A
|
(2)
-476%
|
1
N/A
|
4
+623%
|
0
-91%
|
(2)
N/A
|
(2)
+14%
|
(1)
+51%
|
(2)
-163%
|
(3)
-42%
|
2
N/A
|
2
-1%
|
5
+135%
|
8
+52%
|
(5)
N/A
|
(6)
-32%
|
(1)
+77%
|
1
N/A
|
7
+668%
|
17
+163%
|
8
-56%
|
(7)
N/A
|
(1)
+86%
|
3
N/A
|
(1)
N/A
|
1
N/A
|
(3)
N/A
|
(4)
-52%
|
(3)
+42%
|
(0)
+83%
|
0
N/A
|
(3)
N/A
|
|