Globus Maritime Ltd
NASDAQ:GLBS
Cash Flow Statement
Cash Flow Statement
Globus Maritime Ltd
| Jun-2008 | Sep-2008 | Dec-2008 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Dec-2010 | Mar-2011 | Dec-2011 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Sep-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Dec-2019 | Mar-2020 | 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 |
41
|
0
|
43
|
31
|
0
|
(10)
|
(21)
|
(9)
|
6
|
8
|
7
|
(83)
|
0
|
0
|
0
|
6
|
(7)
|
(2)
|
(4)
|
2
|
(6)
|
(5)
|
(4)
|
(36)
|
(9)
|
(13)
|
(14)
|
(17)
|
(9)
|
(5)
|
2
|
15
|
28
|
39
|
38
|
24
|
15
|
3
|
2
|
5
|
2
|
7
|
3
|
0
|
(1)
|
(6)
|
(5)
|
|
| Depreciation & Amortization |
21
|
0
|
19
|
27
|
0
|
13
|
22
|
16
|
8
|
9
|
11
|
11
|
0
|
0
|
0
|
6
|
4
|
1
|
2
|
(0)
|
5
|
5
|
5
|
5
|
1
|
1
|
2
|
2
|
2
|
3
|
3
|
4
|
5
|
5
|
6
|
6
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
7
|
9
|
10
|
|
| Stock-Based Compensation |
0
|
0
|
1
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
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 |
5
|
0
|
12
|
34
|
0
|
32
|
56
|
35
|
3
|
2
|
3
|
85
|
0
|
0
|
0
|
2
|
1
|
1
|
1
|
1
|
3
|
3
|
2
|
33
|
7
|
9
|
10
|
9
|
3
|
2
|
2
|
2
|
1
|
1
|
0
|
1
|
(5)
|
(8)
|
(13)
|
(14)
|
(7)
|
(6)
|
2
|
2
|
2
|
4
|
2
|
|
| Cash Interest Paid |
9
|
0
|
8
|
9
|
0
|
3
|
5
|
4
|
2
|
2
|
3
|
3
|
0
|
0
|
0
|
4
|
1
|
0
|
3
|
2
|
3
|
2
|
2
|
5
|
5
|
7
|
8
|
4
|
4
|
4
|
3
|
3
|
2
|
2
|
1
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
4
|
5
|
6
|
7
|
7
|
|
| Change in Working Capital |
5
|
50
|
(3)
|
(3)
|
(39)
|
(1)
|
(2)
|
(1)
|
(0)
|
(1)
|
(1)
|
0
|
4
|
7
|
9
|
(1)
|
(1)
|
(0)
|
(1)
|
2
|
(1)
|
0
|
1
|
(2)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
(1)
|
(0)
|
(3)
|
(3)
|
(3)
|
(4)
|
(1)
|
(2)
|
(0)
|
(1)
|
(1)
|
1
|
2
|
2
|
2
|
(2)
|
(2)
|
|
| Cash from Operating Activities |
60
N/A
|
73
+22%
|
70
-4%
|
46
-34%
|
35
-24%
|
34
-5%
|
37
+10%
|
22
-40%
|
16
-27%
|
17
+6%
|
20
+16%
|
14
-27%
|
18
+23%
|
21
+18%
|
23
+12%
|
12
-47%
|
(4)
N/A
|
(1)
+74%
|
(1)
-14%
|
4
N/A
|
1
-85%
|
3
+360%
|
4
+33%
|
0
-95%
|
(2)
N/A
|
(4)
-112%
|
(4)
-17%
|
(6)
-42%
|
(4)
+39%
|
(0)
+95%
|
6
N/A
|
21
+229%
|
31
+48%
|
43
+40%
|
41
-5%
|
27
-34%
|
14
-48%
|
(2)
N/A
|
(6)
-329%
|
(4)
+31%
|
(0)
+91%
|
7
N/A
|
12
+57%
|
11
-4%
|
11
-5%
|
5
-56%
|
5
+11%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(185)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(106)
|
(106)
|
(109)
|
(62)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(19)
|
(19)
|
(46)
|
(62)
|
(72)
|
(72)
|
(45)
|
(29)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(20)
|
(20)
|
(71)
|
(106)
|
(86)
|
(86)
|
(35)
|
|
| Other Items |
1
|
82
|
27
|
40
|
59
|
60
|
94
|
83
|
33
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
(0)
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(2)
|
0
|
0
|
4
|
(20)
|
(21)
|
(28)
|
(31)
|
4
|
15
|
19
|
22
|
(2)
|
3
|
7
|
15
|
26
|
(13)
|
|
| Cash from Investing Activities |
(161)
N/A
|
(103)
+37%
|
27
N/A
|
40
+48%
|
58
+46%
|
60
+3%
|
94
+55%
|
(23)
N/A
|
(73)
-217%
|
(109)
-50%
|
(62)
+43%
|
(0)
+99%
|
(0)
+3%
|
(0)
-6%
|
(0)
+3%
|
(1)
-200%
|
0
N/A
|
(0)
N/A
|
(0)
N/A
|
(1)
-5 900%
|
(0)
+57%
|
(0)
-12%
|
(0)
+55%
|
(0)
+85%
|
(0)
+50%
|
(0)
N/A
|
(0)
-500%
|
(19)
-30 800%
|
(23)
-23%
|
(47)
-107%
|
(62)
-31%
|
(72)
-16%
|
(68)
+6%
|
(65)
+4%
|
(51)
+22%
|
(29)
+43%
|
(32)
-11%
|
3
N/A
|
15
+375%
|
18
+25%
|
3
-85%
|
(21)
N/A
|
(68)
-214%
|
(99)
-46%
|
(71)
+28%
|
(60)
+15%
|
(48)
+21%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
47
|
0
|
0
|
0
|
0
|
0
|
0
|
62
|
0
|
0
|
20
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
10
|
6
|
10
|
5
|
1
|
0
|
0
|
24
|
38
|
50
|
93
|
115
|
101
|
90
|
47
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
106
|
0
|
(26)
|
(55)
|
0
|
(87)
|
(143)
|
(118)
|
26
|
53
|
15
|
(5)
|
0
|
0
|
0
|
(14)
|
(3)
|
0
|
(5)
|
(4)
|
(4)
|
(5)
|
(4)
|
8
|
8
|
6
|
5
|
(3)
|
(9)
|
(4)
|
(4)
|
(5)
|
(1)
|
(5)
|
13
|
12
|
12
|
8
|
8
|
8
|
11
|
35
|
42
|
66
|
61
|
40
|
15
|
|
| Cash Paid for Dividends |
(7)
|
0
|
(18)
|
(18)
|
0
|
0
|
0
|
0
|
(2)
|
(3)
|
(5)
|
(3)
|
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 |
(7)
|
(98)
|
(29)
|
(24)
|
(45)
|
13
|
17
|
14
|
3
|
(2)
|
(4)
|
(3)
|
(5)
|
(15)
|
(17)
|
(3)
|
1
|
2
|
(2)
|
(3)
|
(3)
|
(2)
|
(3)
|
(6)
|
(6)
|
(8)
|
(10)
|
(5)
|
(5)
|
(7)
|
(6)
|
(7)
|
(7)
|
(4)
|
(4)
|
(3)
|
(1)
|
0
|
(1)
|
(1)
|
(3)
|
(3)
|
(4)
|
(6)
|
(6)
|
(7)
|
(6)
|
|
| Cash from Financing Activities |
83
N/A
|
63
-25%
|
(73)
N/A
|
(82)
-12%
|
(89)
-9%
|
(75)
+16%
|
(97)
-30%
|
(12)
+87%
|
27
N/A
|
47
+75%
|
26
-46%
|
(12)
N/A
|
(14)
-19%
|
(24)
-71%
|
(26)
-8%
|
(17)
+33%
|
3
N/A
|
2
-37%
|
2
-16%
|
(4)
N/A
|
2
N/A
|
(2)
N/A
|
(6)
-252%
|
2
N/A
|
2
-5%
|
22
+987%
|
33
+49%
|
41
+27%
|
78
+88%
|
104
+34%
|
91
-13%
|
77
-15%
|
39
-50%
|
(9)
N/A
|
9
N/A
|
10
+6%
|
11
+15%
|
8
-28%
|
7
-8%
|
7
+0%
|
8
+12%
|
32
+282%
|
37
+18%
|
60
+62%
|
55
-9%
|
33
-39%
|
9
-74%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
1
|
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 |
(18)
N/A
|
33
N/A
|
25
-26%
|
5
-81%
|
5
+5%
|
19
+298%
|
33
+71%
|
(13)
N/A
|
(30)
-124%
|
(44)
-49%
|
(16)
+63%
|
2
N/A
|
4
+49%
|
(3)
N/A
|
(3)
+20%
|
(6)
-126%
|
0
N/A
|
1
+2 675%
|
1
-41%
|
0
-97%
|
3
+12 900%
|
1
-70%
|
(3)
N/A
|
2
N/A
|
0
-90%
|
18
+7 475%
|
28
+56%
|
17
-41%
|
51
+206%
|
57
+11%
|
35
-38%
|
26
-25%
|
2
-93%
|
(31)
N/A
|
(1)
+98%
|
8
N/A
|
(7)
N/A
|
10
N/A
|
16
+63%
|
21
+37%
|
11
-51%
|
18
+66%
|
(19)
N/A
|
(27)
-47%
|
(6)
+80%
|
(22)
-301%
|
(34)
-51%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(125)
N/A
|
73
N/A
|
70
-4%
|
46
-34%
|
35
-23%
|
34
-5%
|
37
+10%
|
(84)
N/A
|
(90)
-7%
|
(92)
-2%
|
(42)
+54%
|
14
N/A
|
18
+24%
|
21
+18%
|
23
+12%
|
12
-47%
|
(4)
N/A
|
(1)
+74%
|
(1)
-14%
|
4
N/A
|
0
-91%
|
3
+619%
|
4
+44%
|
0
-96%
|
(2)
N/A
|
(4)
-116%
|
(5)
-18%
|
(25)
-447%
|
(22)
+10%
|
(46)
-105%
|
(56)
-21%
|
(51)
+8%
|
(41)
+19%
|
(2)
+95%
|
11
N/A
|
26
+128%
|
13
-50%
|
(3)
N/A
|
(7)
-157%
|
(5)
+33%
|
(20)
-334%
|
(12)
+39%
|
(59)
-380%
|
(94)
-60%
|
(75)
+20%
|
(81)
-8%
|
(30)
+63%
|
|