SIT SpA
MIL:SIT
Cash Flow Statement
Cash Flow Statement
SIT SpA
| Sep-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 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||
| Net Income |
32
|
20
|
19
|
15
|
13
|
21
|
19
|
11
|
8
|
13
|
13
|
10
|
11
|
0
|
(21)
|
(19)
|
(23)
|
(27)
|
(11)
|
(12)
|
(32)
|
(33)
|
(26)
|
(22)
|
|
| Depreciation & Amortization |
28
|
24
|
24
|
24
|
24
|
30
|
25
|
26
|
27
|
28
|
28
|
28
|
28
|
28
|
48
|
48
|
47
|
47
|
27
|
28
|
36
|
36
|
36
|
35
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
9
|
5
|
(2)
|
4
|
7
|
9
|
15
|
17
|
17
|
11
|
7
|
5
|
8
|
13
|
11
|
6
|
4
|
2
|
6
|
6
|
17
|
21
|
20
|
22
|
|
| Cash Interest Paid |
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
3
|
3
|
3
|
4
|
5
|
6
|
7
|
7
|
9
|
6
|
7
|
7
|
6
|
8
|
|
| Change in Working Capital |
(27)
|
(16)
|
(15)
|
(19)
|
(17)
|
(22)
|
(19)
|
(3)
|
1
|
(23)
|
(7)
|
(24)
|
(33)
|
(18)
|
(26)
|
(20)
|
(19)
|
(12)
|
(6)
|
7
|
12
|
18
|
2
|
2
|
|
| Cash from Operating Activities |
42
N/A
|
33
-21%
|
27
-18%
|
24
-9%
|
27
+11%
|
38
+40%
|
39
+3%
|
50
+28%
|
53
+6%
|
28
-47%
|
41
+44%
|
19
-52%
|
14
-29%
|
22
+63%
|
11
-52%
|
15
+42%
|
8
-47%
|
10
+27%
|
17
+62%
|
29
+75%
|
34
+18%
|
42
+22%
|
32
-24%
|
38
+19%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||
| Capital Expenditures |
(30)
|
(24)
|
(21)
|
0
|
(15)
|
(24)
|
(23)
|
0
|
(27)
|
0
|
(37)
|
0
|
(27)
|
0
|
(37)
|
0
|
(22)
|
0
|
(31)
|
0
|
(15)
|
0
|
(18)
|
0
|
|
| Other Items |
0
|
1
|
2
|
(8)
|
(26)
|
(26)
|
(27)
|
(37)
|
1
|
(5)
|
(2)
|
(1)
|
(4)
|
(4)
|
(2)
|
1
|
(1)
|
1
|
(0)
|
4
|
(1)
|
1
|
(1)
|
4
|
|
| Cash from Investing Activities |
(29)
N/A
|
(23)
+22%
|
(19)
+16%
|
(21)
-9%
|
(41)
-96%
|
(45)
-10%
|
(45)
+0%
|
(51)
-14%
|
(26)
+49%
|
(28)
-6%
|
(30)
-8%
|
(28)
+7%
|
(30)
-10%
|
(31)
-1%
|
(30)
+3%
|
(26)
+14%
|
(23)
+11%
|
(22)
+6%
|
(21)
+3%
|
(18)
+14%
|
(16)
+12%
|
(14)
+12%
|
(10)
+27%
|
(11)
-9%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||
| Net Issuance of Common Stock |
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(4)
|
(4)
|
(4)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(17)
|
(23)
|
7
|
5
|
31
|
25
|
31
|
21
|
(9)
|
10
|
(10)
|
1
|
4
|
0
|
6
|
12
|
8
|
5
|
(9)
|
(20)
|
(11)
|
(20)
|
(13)
|
(11)
|
|
| Cash Paid for Dividends |
(7)
|
(7)
|
(3)
|
(3)
|
(3)
|
0
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(2)
|
(1)
|
(4)
|
(5)
|
(5)
|
(5)
|
(2)
|
(3)
|
(4)
|
(3)
|
(3)
|
(1)
|
(2)
|
(4)
|
(6)
|
(8)
|
(8)
|
(8)
|
(3)
|
(1)
|
(2)
|
(2)
|
(7)
|
(8)
|
|
| Cash from Financing Activities |
(26)
N/A
|
(31)
-19%
|
(1)
+95%
|
(5)
-220%
|
22
N/A
|
15
-31%
|
21
+37%
|
9
-57%
|
(23)
N/A
|
(4)
+84%
|
(24)
-574%
|
(9)
+62%
|
(7)
+28%
|
(11)
-67%
|
(0)
+99%
|
3
N/A
|
0
-97%
|
(3)
N/A
|
(12)
-338%
|
(21)
-71%
|
(13)
+38%
|
(22)
-72%
|
(20)
+10%
|
(19)
+3%
|
|
| Change in Cash | |||||||||||||||||||||||||
| Net Change in Cash |
(14)
N/A
|
(21)
-54%
|
6
N/A
|
(1)
N/A
|
8
N/A
|
8
0%
|
15
+83%
|
8
-49%
|
4
-43%
|
(3)
N/A
|
(13)
-383%
|
(17)
-32%
|
(23)
-35%
|
(19)
+17%
|
(19)
0%
|
(7)
+62%
|
(15)
-102%
|
(14)
+5%
|
(17)
-17%
|
(10)
+41%
|
5
N/A
|
6
+6%
|
2
-72%
|
7
+346%
|
|
| Free Cash Flow | |||||||||||||||||||||||||
| Free Cash Flow |
12
N/A
|
9
-26%
|
6
-39%
|
24
+339%
|
13
-49%
|
14
+13%
|
16
+12%
|
50
+216%
|
26
-48%
|
28
+8%
|
4
-85%
|
19
+355%
|
(13)
N/A
|
22
N/A
|
(27)
N/A
|
15
N/A
|
(14)
N/A
|
10
N/A
|
(15)
N/A
|
29
N/A
|
19
-34%
|
42
+119%
|
13
-68%
|
38
+185%
|
|