Lucibel SA
PAR:ALUCI
Cash Flow Statement
Cash Flow Statement
Lucibel SA
| Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Sep-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||
| Net Income |
(10)
|
(9)
|
(6)
|
(3)
|
(1)
|
(1)
|
(2)
|
(2)
|
(5)
|
(6)
|
(12)
|
(12)
|
(3)
|
(3)
|
(2)
|
(3)
|
(2)
|
(2)
|
(1)
|
0
|
(1)
|
(3)
|
(2)
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
2
|
2
|
8
|
8
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| 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
|
|
| Stock-Based Compensation |
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 |
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
0
|
0
|
2
|
1
|
|
| Cash Taxes Paid |
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(0)
|
(1)
|
(1)
|
2
|
2
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
2
|
2
|
1
|
1
|
1
|
(0)
|
(1)
|
1
|
(0)
|
(0)
|
0
|
1
|
(0)
|
|
| Cash from Operating Activities |
(8)
N/A
|
(8)
0%
|
(5)
+38%
|
1
N/A
|
3
+218%
|
(1)
N/A
|
(2)
-112%
|
(1)
+15%
|
(5)
-220%
|
(5)
-12%
|
(2)
+61%
|
(1)
+41%
|
(1)
-13%
|
(1)
+13%
|
(1)
+37%
|
(3)
-255%
|
(3)
-1%
|
(2)
+39%
|
(1)
+35%
|
0
N/A
|
(0)
N/A
|
(1)
-114%
|
(1)
+1%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
|
| Other Items |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
3
|
3
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(3)
N/A
|
(3)
+3%
|
(1)
+42%
|
(1)
-1%
|
(1)
+16%
|
(1)
+3%
|
(1)
+34%
|
(2)
-207%
|
(3)
-14%
|
2
N/A
|
3
+27%
|
(0)
N/A
|
(0)
+3%
|
(0)
-28%
|
(0)
+90%
|
(0)
+88%
|
1
N/A
|
0
-79%
|
(1)
N/A
|
(1)
-31%
|
(1)
-18%
|
(0)
+42%
|
(0)
+86%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||
| Net Issuance of Common Stock |
6
|
11
|
4
|
0
|
1
|
5
|
4
|
(0)
|
6
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
1
|
2
|
4
|
2
|
2
|
2
|
1
|
|
| Net Issuance of Debt |
0
|
1
|
1
|
1
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
1
|
2
|
0
|
1
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
|
| Other |
(0)
|
1
|
1
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
|
| Cash from Financing Activities |
6
N/A
|
12
+93%
|
6
-53%
|
0
-99%
|
(1)
N/A
|
4
N/A
|
2
-31%
|
(1)
N/A
|
4
N/A
|
5
+15%
|
(0)
N/A
|
1
N/A
|
2
+92%
|
1
-55%
|
2
+49%
|
1
-25%
|
1
+19%
|
1
-21%
|
2
+123%
|
1
-66%
|
1
+18%
|
1
+44%
|
0
-75%
|
|
| Change in Cash | ||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
(5)
N/A
|
2
N/A
|
(1)
N/A
|
(1)
+31%
|
1
N/A
|
2
+74%
|
(0)
N/A
|
(5)
-5 631%
|
(3)
+39%
|
2
N/A
|
0
-78%
|
(0)
N/A
|
1
N/A
|
(1)
N/A
|
1
N/A
|
(2)
N/A
|
(1)
+60%
|
(0)
+33%
|
1
N/A
|
0
-82%
|
(0)
N/A
|
(0)
+72%
|
(1)
-631%
|
|
| Free Cash Flow | ||||||||||||||||||||||||
| Free Cash Flow |
(10)
N/A
|
(10)
+0%
|
(6)
+41%
|
1
N/A
|
2
+199%
|
(2)
N/A
|
(3)
-59%
|
(4)
-53%
|
(7)
-82%
|
(6)
+14%
|
(3)
+58%
|
(1)
+46%
|
(2)
-25%
|
(2)
+1%
|
(1)
+40%
|
(3)
-218%
|
(3)
+1%
|
(2)
+33%
|
(2)
+24%
|
(1)
+56%
|
(1)
-93%
|
(1)
-8%
|
(1)
+23%
|
|