Ob''yedinennye Mashinostroitel'nye Zavody PAO
MOEX:OMZZP
Cash Flow Statement
Cash Flow Statement
Ob''yedinennye Mashinostroitel'nye Zavody PAO
| Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | ||
|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||
| Net Income |
(4 046)
|
(1 757)
|
(7 122)
|
(5 817)
|
2 948
|
13 674
|
|
| Depreciation & Amortization |
2 923
|
3 221
|
3 401
|
3 230
|
3 035
|
1 958
|
|
| Other Non-Cash Items |
3 589
|
2 084
|
8 354
|
8 035
|
1 291
|
(12 517)
|
|
| Cash Taxes Paid |
416
|
485
|
507
|
423
|
411
|
1 610
|
|
| Cash Interest Paid |
2 502
|
2 544
|
2 582
|
2 749
|
3 926
|
4 631
|
|
| Change in Working Capital |
(710)
|
(2 640)
|
1 851
|
(4 165)
|
(7 077)
|
(7 581)
|
|
| Cash from Operating Activities |
1 755
N/A
|
907
-48%
|
6 485
+615%
|
1 283
-80%
|
196
-85%
|
(4 466)
N/A
|
|
| Investing Cash Flow | |||||||
| Capital Expenditures |
(1 277)
|
(1 126)
|
(799)
|
(774)
|
(962)
|
(803)
|
|
| Other Items |
473
|
1 209
|
902
|
(158)
|
27
|
43 844
|
|
| Cash from Investing Activities |
(804)
N/A
|
83
N/A
|
103
+25%
|
(932)
N/A
|
(936)
0%
|
43 041
N/A
|
|
| Financing Cash Flow | |||||||
| Net Issuance of Debt |
1 681
|
(1 412)
|
1 442
|
4 575
|
(6 811)
|
(20 801)
|
|
| Other |
(2 502)
|
(2 544)
|
(2 582)
|
(2 749)
|
7 074
|
6 369
|
|
| Cash from Financing Activities |
(821)
N/A
|
(3 956)
-382%
|
(1 140)
+71%
|
1 826
N/A
|
263
-86%
|
(14 432)
N/A
|
|
| Change in Cash | |||||||
| Effect of Foreign Exchange Rates |
(332)
|
144
|
531
|
235
|
(104)
|
(1 580)
|
|
| Net Change in Cash |
(201)
N/A
|
(2 822)
-1 303%
|
5 979
N/A
|
2 412
-60%
|
(580)
N/A
|
22 563
N/A
|
|
| Free Cash Flow | |||||||
| Free Cash Flow |
478
N/A
|
(219)
N/A
|
5 686
N/A
|
509
-91%
|
(766)
N/A
|
(5 269)
-588%
|
|