SMAIO SA
PAR:ALSMA
Cash Flow Statement
Cash Flow Statement
SMAIO SA
| Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||
| Net Income |
3
|
(1)
|
1
|
(2)
|
(2)
|
(2)
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
1
|
1
|
1
|
|
| Change in Deffered Taxes |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Non-Cash Items |
1
|
1
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
1
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
|
| Cash from Operating Activities |
6
N/A
|
0
-99%
|
0
+700%
|
(2)
N/A
|
(1)
+13%
|
(0)
+77%
|
|
| Investing Cash Flow | |||||||
| Capital Expenditures |
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Other Items |
(0)
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(1)
N/A
|
(1)
-15%
|
(2)
-45%
|
(2)
-3%
|
(1)
+8%
|
(2)
-22%
|
|
| Financing Cash Flow | |||||||
| Net Issuance of Common Stock |
8
|
(0)
|
0
|
0
|
(0)
|
1
|
|
| Net Issuance of Debt |
(7)
|
1
|
2
|
1
|
(1)
|
0
|
|
| Other |
(0)
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
0
N/A
|
1
+1 067%
|
2
+153%
|
1
-57%
|
(1)
N/A
|
2
N/A
|
|
| Change in Cash | |||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
5
N/A
|
(0)
N/A
|
1
N/A
|
(2)
N/A
|
(4)
-69%
|
(0)
+90%
|
|
| Free Cash Flow | |||||||
| Free Cash Flow |
5
N/A
|
(1)
N/A
|
(1)
-17%
|
(3)
-177%
|
(3)
+8%
|
(2)
+28%
|
|