M2i SA
PAR:ALMII
Cash Flow Statement
Cash Flow Statement
M2i SA
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||
| Net Income |
1
|
2
|
3
|
3
|
0
|
(2)
|
(0)
|
2
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
2
|
2
|
3
|
3
|
2
|
3
|
1
|
0
|
1
|
1
|
2
|
1
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
|
| Other Non-Cash Items |
1
|
1
|
(0)
|
(0)
|
1
|
0
|
1
|
0
|
3
|
0
|
0
|
(0)
|
4
|
4
|
0
|
|
| Cash Taxes Paid |
0
|
1
|
0
|
1
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(5)
|
(2)
|
(4)
|
(3)
|
0
|
(2)
|
(3)
|
(1)
|
(3)
|
(4)
|
(4)
|
(6)
|
(6)
|
(4)
|
(2)
|
|
| Cash from Operating Activities |
(3)
N/A
|
1
N/A
|
0
-68%
|
2
+374%
|
4
+133%
|
0
-98%
|
1
+1 124%
|
4
+274%
|
3
-22%
|
(2)
N/A
|
(1)
+18%
|
(3)
-109%
|
2
N/A
|
4
+88%
|
1
-73%
|
|
| Investing Cash Flow | ||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
|
| Other Items |
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(1)
N/A
|
(2)
-47%
|
(2)
-11%
|
(3)
-88%
|
(3)
+1%
|
(1)
+65%
|
(1)
-7%
|
(1)
+7%
|
(1)
-29%
|
(0)
+83%
|
(0)
-82%
|
(2)
-258%
|
(2)
-2%
|
(1)
+44%
|
(1)
-30%
|
|
| Financing Cash Flow | ||||||||||||||||
| Net Issuance of Common Stock |
6
|
5
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
| Net Issuance of Debt |
(0)
|
0
|
0
|
1
|
1
|
4
|
7
|
2
|
(3)
|
(1)
|
(2)
|
(1)
|
0
|
(1)
|
0
|
|
| Other |
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
6
N/A
|
5
-20%
|
0
-98%
|
1
+753%
|
0
-38%
|
4
+918%
|
7
+60%
|
2
-65%
|
(3)
N/A
|
(1)
+58%
|
(2)
-31%
|
(1)
+61%
|
0
N/A
|
(1)
N/A
|
0
N/A
|
|
| Change in Cash | ||||||||||||||||
| Net Change in Cash |
2
N/A
|
4
+105%
|
(1)
N/A
|
(1)
+28%
|
1
N/A
|
3
+200%
|
6
+108%
|
5
-24%
|
(2)
N/A
|
(3)
-75%
|
(4)
-11%
|
(5)
-40%
|
1
N/A
|
3
+155%
|
0
-86%
|
|
| Free Cash Flow | ||||||||||||||||
| Free Cash Flow |
(4)
N/A
|
(0)
+95%
|
(1)
-200%
|
(1)
-32%
|
1
N/A
|
(1)
N/A
|
(0)
+80%
|
2
N/A
|
1
-50%
|
(3)
N/A
|
(3)
+4%
|
(4)
-70%
|
1
N/A
|
3
+368%
|
(0)
N/A
|
|