Crosswood SA
PAR:CROS
Cash Flow Statement
Cash Flow Statement
Crosswood SA
| Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | 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 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(4)
|
(4)
|
(4)
|
(6)
|
(7)
|
(4)
|
(1)
|
(2)
|
(4)
|
(6)
|
(2)
|
2
|
8
|
8
|
4
|
6
|
3
|
1
|
1
|
3
|
3
|
2
|
5
|
5
|
4
|
3
|
4
|
5
|
3
|
5
|
7
|
8
|
8
|
6
|
8
|
10
|
6
|
(1)
|
(2)
|
2
|
5
|
5
|
|
| Depreciation & Amortization |
0
|
2
|
0
|
(1)
|
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
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
(0)
|
0
|
1
|
0
|
2
|
(0)
|
1
|
5
|
7
|
5
|
0
|
(6)
|
(5)
|
(2)
|
(6)
|
(3)
|
1
|
0
|
(3)
|
(5)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(4)
|
(6)
|
(2)
|
(4)
|
(8)
|
(10)
|
(9)
|
(6)
|
(9)
|
(12)
|
(8)
|
1
|
3
|
(1)
|
(6)
|
(6)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
2
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
0
|
2
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
4
|
3
|
4
|
5
|
15
|
12
|
1
|
(1)
|
(1)
|
(2)
|
0
|
2
|
2
|
2
|
2
|
3
|
2
|
1
|
8
|
5
|
(2)
|
(2)
|
1
|
4
|
3
|
1
|
(1)
|
2
|
1
|
(1)
|
(0)
|
1
|
2
|
2
|
2
|
1
|
2
|
0
|
(1)
|
3
|
3
|
(1)
|
|
| Cash from Operating Activities |
0
N/A
|
(0)
N/A
|
(0)
-39%
|
(1)
-97%
|
8
N/A
|
10
+19%
|
(0)
N/A
|
(1)
-2 050%
|
(0)
+67%
|
0
N/A
|
3
+31 300%
|
4
+22%
|
4
+5%
|
5
+29%
|
4
-29%
|
3
-18%
|
2
-23%
|
3
+12%
|
9
+252%
|
6
-40%
|
(3)
N/A
|
(3)
+5%
|
3
N/A
|
5
+86%
|
3
-46%
|
1
-79%
|
(1)
N/A
|
1
N/A
|
1
+11%
|
(0)
N/A
|
(1)
-157%
|
(0)
+92%
|
1
N/A
|
2
+124%
|
1
-67%
|
(1)
N/A
|
(0)
+17%
|
0
N/A
|
0
+4%
|
3
+625%
|
2
-21%
|
(2)
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(4)
|
(4)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
(1)
|
(1)
|
(0)
|
0
|
|
| Other Items |
2
|
1
|
1
|
10
|
1
|
(8)
|
(1)
|
(2)
|
(3)
|
0
|
(0)
|
2
|
(3)
|
(1)
|
(1)
|
3
|
2
|
0
|
0
|
17
|
17
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
4
|
12
|
0
|
2
|
3
|
1
|
(0)
|
9
|
10
|
|
| Cash from Investing Activities |
2
N/A
|
1
-38%
|
1
-2%
|
10
+776%
|
1
-92%
|
(8)
N/A
|
(1)
+93%
|
(2)
-307%
|
(3)
-7%
|
(0)
+85%
|
(0)
+3%
|
1
N/A
|
(3)
N/A
|
(6)
-102%
|
(1)
+80%
|
3
N/A
|
2
-14%
|
0
-91%
|
0
+65%
|
17
+5 021%
|
16
-3%
|
(0)
N/A
|
(1)
-96%
|
(1)
-68%
|
(0)
+60%
|
(0)
-23%
|
(4)
-822%
|
(4)
+4%
|
(1)
+85%
|
(1)
-109%
|
(1)
+36%
|
(0)
+49%
|
(0)
+94%
|
4
N/A
|
11
+152%
|
7
-37%
|
2
-70%
|
3
+41%
|
0
-96%
|
(1)
N/A
|
9
N/A
|
10
+10%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
1
|
(1)
|
(0)
|
(6)
|
(6)
|
(0)
|
(0)
|
3
|
3
|
1
|
(1)
|
(4)
|
2
|
3
|
(2)
|
(4)
|
(3)
|
(3)
|
(9)
|
(21)
|
(15)
|
2
|
(1)
|
(2)
|
0
|
1
|
4
|
3
|
(1)
|
4
|
4
|
(0)
|
(0)
|
(4)
|
(7)
|
(4)
|
(1)
|
(1)
|
(1)
|
(0)
|
(4)
|
(4)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
(2)
|
(2)
|
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
|
(4)
|
(5)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
0
|
|
| Other |
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
1
|
0
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(4)
|
|
| Cash from Financing Activities |
0
N/A
|
(1)
N/A
|
(1)
+37%
|
(9)
-1 535%
|
(9)
+1%
|
(0)
+96%
|
(0)
+34%
|
4
N/A
|
3
-23%
|
(0)
N/A
|
(3)
-537%
|
(5)
-100%
|
0
N/A
|
1
+873%
|
(4)
N/A
|
(6)
-43%
|
(5)
+15%
|
(4)
+13%
|
(10)
-135%
|
(22)
-128%
|
(15)
+31%
|
1
N/A
|
(1)
N/A
|
(2)
-109%
|
0
N/A
|
0
+998%
|
4
+806%
|
3
-30%
|
(1)
N/A
|
3
N/A
|
3
-3%
|
(1)
N/A
|
(1)
-1%
|
(4)
-448%
|
(11)
-181%
|
(9)
+18%
|
(3)
+71%
|
(3)
-5%
|
(2)
+33%
|
(0)
+74%
|
(6)
-1 060%
|
(9)
-65%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
2
N/A
|
0
-98%
|
0
+420%
|
0
+35%
|
0
N/A
|
1
N/A
|
(1)
N/A
|
1
N/A
|
0
-44%
|
(1)
N/A
|
0
N/A
|
(0)
N/A
|
1
N/A
|
0
-87%
|
(1)
N/A
|
0
N/A
|
(0)
N/A
|
(1)
-1 500%
|
(0)
+97%
|
0
N/A
|
(2)
N/A
|
(3)
-18%
|
1
N/A
|
3
+78%
|
3
+2%
|
1
-76%
|
(1)
N/A
|
(0)
+97%
|
(0)
-324%
|
2
N/A
|
1
-26%
|
(1)
N/A
|
0
N/A
|
2
+7 048%
|
1
-70%
|
(3)
N/A
|
(1)
+60%
|
1
N/A
|
(1)
N/A
|
1
N/A
|
5
+324%
|
(1)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
0
N/A
|
(0)
N/A
|
(0)
+20%
|
(1)
-97%
|
8
N/A
|
10
+20%
|
(0)
N/A
|
(1)
-1 950%
|
(0)
+65%
|
(1)
-56%
|
3
N/A
|
3
-13%
|
4
+49%
|
5
+29%
|
4
-29%
|
3
-18%
|
2
-23%
|
3
+12%
|
9
+252%
|
5
-44%
|
(4)
N/A
|
(3)
+14%
|
3
N/A
|
5
+86%
|
3
-46%
|
1
-79%
|
(5)
N/A
|
(3)
+42%
|
1
N/A
|
(1)
N/A
|
(2)
-17%
|
(0)
+87%
|
1
N/A
|
2
+128%
|
(0)
N/A
|
(1)
-577%
|
(1)
+60%
|
0
N/A
|
(0)
N/A
|
2
N/A
|
2
-16%
|
(2)
N/A
|
|