Mare Nostrum SA
PAR:ALMAR
Cash Flow Statement
Cash Flow Statement
Mare Nostrum SA
| 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 |
0
|
(4)
|
(6)
|
(2)
|
(0)
|
0
|
(2)
|
(3)
|
(12)
|
(16)
|
(10)
|
(10)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
4
|
1
|
3
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(1)
|
(1)
|
(1)
|
(0)
|
1
|
1
|
1
|
1
|
2
|
4
|
8
|
7
|
|
| Change in Working Capital |
(0)
|
(1)
|
(3)
|
1
|
2
|
(0)
|
0
|
8
|
12
|
21
|
8
|
(3)
|
|
| Cash from Operating Activities |
(0)
N/A
|
(6)
-1 293%
|
(9)
-52%
|
(2)
+78%
|
2
N/A
|
1
-73%
|
(0)
N/A
|
6
N/A
|
6
+1%
|
13
+121%
|
7
-50%
|
(4)
N/A
|
|
| Investing Cash Flow | |||||||||||||
| Capital Expenditures |
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
(6)
|
(5)
|
0
|
(1)
|
(1)
|
0
|
(1)
|
(0)
|
(1)
|
(3)
|
(6)
|
(5)
|
|
| Cash from Investing Activities |
(9)
N/A
|
(8)
+11%
|
(0)
+96%
|
(1)
-376%
|
(2)
-72%
|
(2)
+6%
|
(3)
-24%
|
(2)
+46%
|
(2)
-29%
|
(3)
-44%
|
(7)
-129%
|
(5)
+25%
|
|
| Financing Cash Flow | |||||||||||||
| Net Issuance of Common Stock |
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
| Net Issuance of Debt |
10
|
15
|
12
|
6
|
0
|
(2)
|
(3)
|
(4)
|
(1)
|
(0)
|
(0)
|
(0)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(1)
|
1
|
0
|
(1)
|
(0)
|
(0)
|
(1)
|
(2)
|
0
|
1
|
0
|
1
|
|
| Cash from Financing Activities |
11
N/A
|
18
+62%
|
12
-33%
|
5
-56%
|
(0)
N/A
|
(2)
-744%
|
(5)
-86%
|
(5)
-17%
|
(1)
+79%
|
1
N/A
|
0
-26%
|
1
+136%
|
|
| Change in Cash | |||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
|
| Net Change in Cash |
2
N/A
|
4
+149%
|
3
-29%
|
2
-39%
|
(1)
N/A
|
(4)
-467%
|
(7)
-76%
|
(1)
+86%
|
3
N/A
|
11
+281%
|
0
-96%
|
(7)
N/A
|
|
| Free Cash Flow | |||||||||||||
| Free Cash Flow |
(3)
N/A
|
(8)
-176%
|
(9)
-16%
|
(2)
+73%
|
0
N/A
|
(2)
N/A
|
(2)
+9%
|
5
N/A
|
5
+10%
|
13
+152%
|
6
-50%
|
(4)
N/A
|
|