Ecoslops SA
PAR:ALESA
Cash Flow Statement
Cash Flow Statement
Ecoslops SA
| Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | 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)
|
(5)
|
(3)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(4)
|
(5)
|
0
|
(4)
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
0
|
2
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Deffered Taxes |
(0)
|
0
|
(1)
|
0
|
(0)
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(3)
|
(0)
|
3
|
1
|
(2)
|
(1)
|
2
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
(1)
|
0
|
2
|
2
|
1
|
|
| Change in Working Capital |
(4)
|
(2)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
1
|
2
|
2
|
1
|
(1)
|
1
|
2
|
(0)
|
(0)
|
(3)
|
(1)
|
1
|
|
| Cash from Operating Activities |
(8)
N/A
|
(6)
+31%
|
(3)
+48%
|
(1)
+65%
|
(0)
+52%
|
(2)
-345%
|
(2)
+26%
|
0
N/A
|
0
-8%
|
(0)
N/A
|
(1)
-664%
|
(3)
-140%
|
(4)
-21%
|
0
N/A
|
3
+741%
|
(2)
N/A
|
(1)
+57%
|
(2)
-46%
|
(1)
+56%
|
1
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||
| Capital Expenditures |
(3)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(3)
|
(6)
|
(9)
|
(10)
|
(9)
|
(7)
|
(3)
|
(2)
|
(1)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(3)
N/A
|
(1)
+60%
|
(0)
+67%
|
(0)
+33%
|
(0)
-88%
|
(1)
-17%
|
(3)
-386%
|
(6)
-141%
|
(9)
-40%
|
(10)
-7%
|
(9)
+3%
|
(8)
+18%
|
(4)
+41%
|
(2)
+48%
|
(2)
+10%
|
0
N/A
|
(0)
N/A
|
(0)
-24%
|
(1)
-44%
|
(1)
-14%
|
|
| Financing Cash Flow | |||||||||||||||||||||
| Net Issuance of Common Stock |
18
|
0
|
2
|
2
|
11
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(2)
|
4
|
5
|
0
|
(5)
|
(5)
|
4
|
3
|
6
|
13
|
13
|
7
|
2
|
1
|
0
|
0
|
(1)
|
6
|
7
|
(2)
|
|
| Other |
(4)
|
(1)
|
(1)
|
0
|
(1)
|
(0)
|
(0)
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(2)
|
(2)
|
(1)
|
|
| Cash from Financing Activities |
12
N/A
|
4
-71%
|
6
+68%
|
2
-62%
|
5
+119%
|
5
+6%
|
4
-25%
|
4
-10%
|
7
+92%
|
13
+92%
|
13
-3%
|
6
-53%
|
7
+16%
|
6
-17%
|
(0)
N/A
|
1
N/A
|
(2)
N/A
|
5
N/A
|
5
+1%
|
(3)
N/A
|
|
| Change in Cash | |||||||||||||||||||||
| Net Change in Cash |
1
N/A
|
(3)
N/A
|
3
N/A
|
1
-64%
|
4
+312%
|
3
-37%
|
(0)
N/A
|
(3)
-637%
|
(2)
+25%
|
3
N/A
|
2
-40%
|
(5)
N/A
|
(2)
+68%
|
4
N/A
|
1
-86%
|
(1)
N/A
|
(3)
-140%
|
3
N/A
|
3
+24%
|
(3)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||
| Free Cash Flow |
(11)
N/A
|
(7)
+39%
|
(3)
+52%
|
(1)
+61%
|
(1)
+25%
|
(3)
-184%
|
(4)
-57%
|
(6)
-43%
|
(9)
-43%
|
(10)
-13%
|
(10)
-3%
|
(10)
+1%
|
(7)
+26%
|
(2)
+80%
|
2
N/A
|
(2)
N/A
|
(1)
+36%
|
(2)
-40%
|
(2)
+15%
|
0
N/A
|
|