Calibre SA
PAR:ALIBR
Cash Flow Statement
Cash Flow Statement
Calibre SA
| Mar-2006 | Sep-2006 | Mar-2007 | Sep-2007 | Mar-2008 | Sep-2008 | Mar-2009 | Sep-2009 | Mar-2010 | Sep-2010 | Mar-2011 | Sep-2011 | Mar-2012 | Sep-2012 | Mar-2013 | Sep-2013 | Mar-2014 | Sep-2014 | Mar-2015 | Sep-2015 | Mar-2016 | Sep-2016 | Mar-2017 | Sep-2017 | Mar-2018 | Sep-2019 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||
| Net Income |
1
|
2
|
3
|
1
|
(1)
|
(1)
|
1
|
2
|
3
|
4
|
4
|
3
|
(23)
|
(29)
|
(13)
|
(6)
|
(4)
|
(7)
|
(13)
|
(13)
|
(8)
|
(9)
|
(15)
|
(16)
|
(11)
|
(1)
|
(20)
|
(22)
|
(7)
|
(3)
|
(15)
|
(17)
|
(26)
|
(21)
|
|
| Depreciation & Amortization |
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
21
|
24
|
10
|
7
|
2
|
2
|
1
|
1
|
0
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
1
|
1
|
2
|
1
|
5
|
5
|
|
| Change in Deffered Taxes |
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 Non-Cash Items |
0
|
1
|
1
|
1
|
2
|
1
|
2
|
2
|
1
|
2
|
2
|
2
|
4
|
4
|
4
|
1
|
(1)
|
2
|
5
|
4
|
3
|
3
|
3
|
3
|
2
|
0
|
9
|
10
|
7
|
0
|
6
|
6
|
4
|
2
|
|
| Cash Taxes Paid |
1
|
1
|
2
|
3
|
1
|
(1)
|
(0)
|
1
|
1
|
2
|
2
|
2
|
3
|
2
|
(0)
|
(2)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
1
|
1
|
1
|
1
|
2
|
0
|
2
|
2
|
1
|
1
|
2
|
2
|
3
|
3
|
3
|
3
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(1)
|
(1)
|
(5)
|
(7)
|
(3)
|
4
|
4
|
2
|
(2)
|
(9)
|
(15)
|
(14)
|
2
|
9
|
4
|
2
|
(8)
|
(5)
|
19
|
17
|
(1)
|
1
|
8
|
10
|
5
|
(3)
|
(1)
|
(2)
|
(9)
|
1
|
5
|
9
|
15
|
14
|
|
| Cash from Operating Activities |
1
N/A
|
3
+331%
|
(1)
N/A
|
(3)
-511%
|
(2)
+56%
|
5
N/A
|
8
+66%
|
7
-14%
|
3
-58%
|
(4)
N/A
|
(9)
-143%
|
(8)
+9%
|
4
N/A
|
9
+106%
|
5
-38%
|
4
-33%
|
(11)
N/A
|
(8)
+22%
|
12
N/A
|
9
-25%
|
(5)
N/A
|
(5)
+8%
|
(3)
+35%
|
(3)
+3%
|
(3)
-19%
|
(3)
+9%
|
(12)
-274%
|
(14)
-18%
|
(9)
+39%
|
(1)
+91%
|
(1)
-42%
|
(2)
-36%
|
(2)
-25%
|
(0)
+99%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(3)
|
(4)
|
(13)
|
(16)
|
(7)
|
(4)
|
(2)
|
(0)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(4)
|
(4)
|
(3)
|
(2)
|
(1)
|
0
|
(1)
|
(1)
|
|
| Other Items |
0
|
(0)
|
(9)
|
(9)
|
0
|
(1)
|
(1)
|
0
|
0
|
(2)
|
(1)
|
(18)
|
(3)
|
16
|
4
|
4
|
0
|
1
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
(0)
|
3
|
3
|
|
| Cash from Investing Activities |
(1)
N/A
|
(1)
-42%
|
(10)
-826%
|
(10)
+1%
|
(0)
+97%
|
(1)
-191%
|
(1)
-30%
|
(1)
+47%
|
(1)
-34%
|
(5)
-407%
|
(6)
-22%
|
(31)
-445%
|
(19)
+39%
|
8
N/A
|
1
-94%
|
2
+296%
|
(0)
N/A
|
(0)
+95%
|
(0)
-1 020%
|
(0)
-65%
|
(0)
+76%
|
(0)
-144%
|
(0)
-81%
|
(0)
+55%
|
0
N/A
|
0
-92%
|
(4)
N/A
|
(5)
-28%
|
(3)
+25%
|
(2)
+56%
|
(1)
+26%
|
(0)
+98%
|
2
N/A
|
2
+7%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
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
|
24
|
0
|
0
|
1
|
0
|
2
|
0
|
(1)
|
|
| Net Issuance of Debt |
2
|
3
|
8
|
4
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
2
|
11
|
17
|
13
|
1
|
3
|
(2)
|
(4)
|
12
|
(1)
|
(8)
|
0
|
(0)
|
1
|
1
|
4
|
(1)
|
(2)
|
(5)
|
11
|
(1)
|
(1)
|
(5)
|
0
|
4
|
|
| Cash Paid for Dividends |
(0)
|
0
|
0
|
0
|
(2)
|
(2)
|
(1)
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
2
|
7
|
5
|
(2)
|
(1)
|
(3)
|
(4)
|
(1)
|
1
|
1
|
16
|
(2)
|
(20)
|
(3)
|
2
|
5
|
2
|
1
|
2
|
5
|
4
|
4
|
3
|
(0)
|
4
|
0
|
26
|
(1)
|
(1)
|
0
|
5
|
(0)
|
(4)
|
|
| Cash from Financing Activities |
2
N/A
|
5
+135%
|
14
+199%
|
9
-35%
|
(5)
N/A
|
(3)
+29%
|
(5)
-39%
|
(5)
-15%
|
(3)
+38%
|
2
N/A
|
10
+477%
|
32
+210%
|
9
-71%
|
(20)
N/A
|
1
N/A
|
(1)
N/A
|
1
N/A
|
14
+1 968%
|
0
-99%
|
(6)
N/A
|
5
N/A
|
4
-32%
|
5
+29%
|
4
-4%
|
4
-16%
|
3
-23%
|
22
+672%
|
21
-5%
|
11
-49%
|
(1)
N/A
|
(1)
+7%
|
1
N/A
|
0
-71%
|
(2)
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
1
|
(1)
|
(0)
|
0
|
(1)
|
(0)
|
0
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
|
| Net Change in Cash |
2
N/A
|
6
+237%
|
4
-45%
|
(4)
N/A
|
(7)
-59%
|
0
N/A
|
2
+619%
|
1
-57%
|
(1)
N/A
|
(6)
-359%
|
(3)
+47%
|
(8)
-153%
|
(6)
+24%
|
(3)
+49%
|
6
N/A
|
5
-14%
|
(10)
N/A
|
5
N/A
|
11
+132%
|
3
-73%
|
0
-87%
|
(1)
N/A
|
1
N/A
|
2
+37%
|
1
-46%
|
(0)
N/A
|
7
N/A
|
3
-60%
|
(1)
N/A
|
(3)
-235%
|
(3)
+0%
|
(0)
+88%
|
0
N/A
|
1
+29%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(0)
N/A
|
2
N/A
|
(1)
N/A
|
(4)
-196%
|
(2)
+56%
|
4
N/A
|
7
+69%
|
6
-21%
|
2
-70%
|
(6)
N/A
|
(13)
-102%
|
(21)
-59%
|
(12)
+42%
|
1
N/A
|
1
+28%
|
1
-2%
|
(11)
N/A
|
(9)
+20%
|
12
N/A
|
9
-23%
|
(5)
N/A
|
(5)
+9%
|
(3)
+30%
|
(3)
+5%
|
(4)
-11%
|
(3)
+10%
|
(16)
-389%
|
(18)
-16%
|
(11)
+37%
|
(2)
+78%
|
(2)
+9%
|
(1)
+54%
|
(2)
-134%
|
(1)
+77%
|
|