Euro Ressources SA
PAR:EUR
Cash Flow Statement
Cash Flow Statement
Euro Ressources SA
| Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Income |
21
|
24
|
22
|
20
|
19
|
13
|
12
|
13
|
13
|
13
|
14
|
14
|
15
|
16
|
16
|
17
|
17
|
19
|
18
|
18
|
17
|
16
|
15
|
16
|
17
|
16
|
17
|
16
|
15
|
14
|
11
|
9
|
8
|
8
|
9
|
11
|
12
|
11
|
14
|
17
|
21
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Other Non-Cash Items |
13
|
14
|
13
|
12
|
12
|
10
|
11
|
11
|
10
|
9
|
7
|
8
|
8
|
9
|
10
|
9
|
9
|
6
|
6
|
6
|
6
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
6
|
5
|
4
|
3
|
4
|
4
|
4
|
6
|
6
|
10
|
11
|
10
|
11
|
|
| Cash Taxes Paid |
17
|
16
|
16
|
13
|
10
|
9
|
8
|
7
|
8
|
9
|
9
|
8
|
8
|
8
|
8
|
10
|
10
|
10
|
10
|
6
|
5
|
5
|
6
|
7
|
7
|
8
|
8
|
8
|
8
|
7
|
6
|
3
|
2
|
2
|
2
|
4
|
3
|
3
|
4
|
5
|
5
|
|
| Change in Working Capital |
(14)
|
(20)
|
(23)
|
(21)
|
(19)
|
(10)
|
(7)
|
(7)
|
(6)
|
(6)
|
(8)
|
(8)
|
(9)
|
(10)
|
(8)
|
(10)
|
(10)
|
(10)
|
(10)
|
(6)
|
(5)
|
(5)
|
(6)
|
(7)
|
(7)
|
(6)
|
(9)
|
(6)
|
(6)
|
(4)
|
(2)
|
(1)
|
(2)
|
(3)
|
(3)
|
(6)
|
(4)
|
(6)
|
(7)
|
(7)
|
(10)
|
|
| Cash from Operating Activities |
20
N/A
|
18
-13%
|
11
-36%
|
11
-4%
|
12
+11%
|
13
+9%
|
17
+27%
|
18
+5%
|
18
+2%
|
16
-13%
|
13
-14%
|
14
+4%
|
14
+1%
|
16
+14%
|
18
+14%
|
17
-8%
|
16
-3%
|
15
-6%
|
15
-2%
|
18
+19%
|
19
+4%
|
18
-1%
|
18
0%
|
18
-5%
|
18
+3%
|
18
-1%
|
17
-5%
|
18
+5%
|
16
-12%
|
15
-5%
|
12
-17%
|
11
-10%
|
10
-15%
|
9
-4%
|
10
+9%
|
10
+2%
|
14
+37%
|
16
+13%
|
19
+19%
|
20
+10%
|
22
+10%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
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
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Items |
0
|
3
|
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
|
|
| Cash from Investing Activities |
0
N/A
|
3
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(6)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| 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
|
|
| Cash Paid for Dividends |
(23)
|
(23)
|
0
|
(34)
|
(12)
|
(21)
|
0
|
(18)
|
(18)
|
(9)
|
0
|
(13)
|
(13)
|
(12)
|
0
|
(9)
|
(9)
|
(9)
|
0
|
(9)
|
(9)
|
(9)
|
0
|
(12)
|
(12)
|
(12)
|
0
|
(12)
|
(12)
|
(12)
|
0
|
(16)
|
(16)
|
(16)
|
0
|
(16)
|
(16)
|
(16)
|
0
|
(16)
|
(16)
|
|
| Cash from Financing Activities |
(23)
N/A
|
(23)
0%
|
0
N/A
|
(34)
N/A
|
(12)
+65%
|
(21)
-73%
|
0
N/A
|
(18)
N/A
|
(18)
N/A
|
(9)
+48%
|
0
N/A
|
(13)
N/A
|
(13)
N/A
|
(12)
+0%
|
0
N/A
|
(9)
N/A
|
(9)
N/A
|
(9)
0%
|
0
N/A
|
(9)
N/A
|
(9)
N/A
|
(9)
0%
|
0
N/A
|
(12)
N/A
|
(12)
N/A
|
(12)
N/A
|
0
N/A
|
(12)
N/A
|
(12)
N/A
|
(12)
N/A
|
0
N/A
|
(16)
N/A
|
(16)
N/A
|
(16)
N/A
|
0
N/A
|
(16)
N/A
|
(16)
N/A
|
(16)
N/A
|
0
N/A
|
(16)
N/A
|
(16)
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(1)
|
(0)
|
(1)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
0
|
1
|
1
|
2
|
1
|
2
|
1
|
1
|
0
|
(2)
|
(3)
|
(2)
|
(2)
|
(0)
|
2
|
1
|
3
|
3
|
1
|
(0)
|
(1)
|
(1)
|
|
| Net Change in Cash |
(3)
N/A
|
(2)
+31%
|
(9)
-342%
|
(20)
-134%
|
4
N/A
|
(7)
N/A
|
(3)
+59%
|
0
N/A
|
(0)
N/A
|
6
N/A
|
3
-49%
|
1
-67%
|
1
+12%
|
4
+197%
|
6
+71%
|
7
+11%
|
6
-10%
|
4
-29%
|
4
-12%
|
9
+130%
|
10
+13%
|
10
+3%
|
11
+10%
|
6
-49%
|
7
+28%
|
6
-19%
|
5
-14%
|
6
+9%
|
1
-79%
|
(0)
N/A
|
(2)
-1 450%
|
(6)
-229%
|
(6)
+0%
|
(11)
-76%
|
(11)
0%
|
(9)
+18%
|
(5)
+48%
|
1
N/A
|
3
+204%
|
4
+27%
|
5
+39%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
20
N/A
|
18
-13%
|
11
-36%
|
11
-4%
|
12
+11%
|
13
+9%
|
17
+27%
|
18
+5%
|
18
+2%
|
16
-13%
|
13
-14%
|
14
+4%
|
14
+1%
|
16
+14%
|
18
+14%
|
17
-8%
|
16
-3%
|
15
-6%
|
15
-2%
|
18
+19%
|
19
+4%
|
18
-1%
|
18
0%
|
18
-5%
|
18
+3%
|
18
-1%
|
17
-5%
|
18
+5%
|
16
-12%
|
15
-5%
|
12
-17%
|
11
-10%
|
10
-15%
|
3
-70%
|
10
+246%
|
10
+2%
|
14
+37%
|
16
+13%
|
19
+19%
|
20
+10%
|
22
+10%
|
|