Bluelinea SA
PAR:ALBLU
Cash Flow Statement
Cash Flow Statement
Bluelinea SA
| Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | 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 |
(1)
|
(2)
|
(3)
|
(4)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
2
|
2
|
2
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Non-Cash Items |
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
|
| Change in Working Capital |
(1)
|
(0)
|
0
|
(1)
|
1
|
0
|
1
|
2
|
1
|
(1)
|
1
|
2
|
1
|
(1)
|
(1)
|
(0)
|
0
|
0
|
(1)
|
|
| Cash from Operating Activities |
(1)
N/A
|
(1)
+12%
|
(2)
-138%
|
(3)
-30%
|
(0)
+95%
|
(1)
-405%
|
(1)
-63%
|
(0)
+84%
|
(2)
-662%
|
(2)
-59%
|
(1)
+62%
|
(1)
+38%
|
0
N/A
|
(1)
N/A
|
(2)
-116%
|
(1)
+70%
|
0
N/A
|
1
+177%
|
0
-60%
|
|
| Investing Cash Flow | ||||||||||||||||||||
| Capital Expenditures |
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(3)
N/A
|
(3)
-7%
|
(2)
+25%
|
(2)
+9%
|
(2)
+21%
|
(1)
+29%
|
(2)
-35%
|
(1)
+54%
|
(0)
+31%
|
(0)
-2%
|
(1)
-56%
|
(1)
-33%
|
(1)
-4%
|
(3)
-133%
|
(4)
-39%
|
(3)
+16%
|
(3)
+11%
|
(2)
+25%
|
(1)
+35%
|
|
| Financing Cash Flow | ||||||||||||||||||||
| Net Issuance of Common Stock |
5
|
5
|
5
|
1
|
0
|
1
|
1
|
0
|
1
|
1
|
0
|
1
|
0
|
8
|
8
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
2
|
2
|
1
|
1
|
0
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
|
| Cash from Financing Activities |
5
N/A
|
5
-8%
|
5
+10%
|
1
-87%
|
0
-83%
|
1
+1 151%
|
2
+37%
|
0
-80%
|
3
+639%
|
4
+20%
|
1
-65%
|
2
+27%
|
1
-61%
|
7
+1 121%
|
8
+3%
|
0
-100%
|
1
+3 804%
|
1
-26%
|
1
+17%
|
|
| Change in Cash | ||||||||||||||||||||
| Net Change in Cash |
1
N/A
|
1
-35%
|
1
-9%
|
(4)
N/A
|
(2)
+62%
|
(0)
+73%
|
(1)
-77%
|
(1)
+35%
|
1
N/A
|
1
-32%
|
(0)
N/A
|
(0)
+88%
|
(0)
-684%
|
4
N/A
|
2
-52%
|
(4)
N/A
|
(1)
+60%
|
(0)
+69%
|
(0)
+64%
|
|
| Free Cash Flow | ||||||||||||||||||||
| Free Cash Flow |
(4)
N/A
|
(4)
-2%
|
(5)
-14%
|
(5)
-11%
|
(2)
+64%
|
(2)
-9%
|
(3)
-47%
|
(1)
+67%
|
(2)
-112%
|
(3)
-45%
|
(2)
+41%
|
(1)
+18%
|
(1)
+50%
|
(3)
-284%
|
(5)
-86%
|
(4)
+28%
|
(2)
+36%
|
(1)
+51%
|
(1)
+14%
|
|