Forsee Power SA
PAR:FORSE
Cash Flow Statement
Cash Flow Statement
Forsee Power SA
| Sep-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||
| Net Income |
(24)
|
(27)
|
(22)
|
(30)
|
(30)
|
(23)
|
(15)
|
(13)
|
(14)
|
|
| Depreciation & Amortization |
6
|
4
|
4
|
11
|
13
|
12
|
11
|
8
|
11
|
|
| Change in Deffered Taxes |
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
1
|
4
|
(1)
|
2
|
0
|
1
|
2
|
0
|
(2)
|
|
| Cash Interest Paid |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(4)
|
0
|
(16)
|
(8)
|
(12)
|
(17)
|
12
|
14
|
3
|
|
| Cash from Operating Activities |
(18)
N/A
|
(18)
-2%
|
(34)
-88%
|
(24)
+29%
|
(29)
-20%
|
(27)
+7%
|
10
N/A
|
10
-6%
|
(1)
N/A
|
|
| Investing Cash Flow | ||||||||||
| Capital Expenditures |
(6)
|
(9)
|
(8)
|
(9)
|
(13)
|
(25)
|
(33)
|
(21)
|
(12)
|
|
| Other Items |
(4)
|
(1)
|
(4)
|
0
|
3
|
0
|
0
|
0
|
1
|
|
| Cash from Investing Activities |
(10)
N/A
|
(10)
-2%
|
(11)
-12%
|
(9)
+20%
|
(10)
-7%
|
(24)
-150%
|
(32)
-29%
|
(20)
+36%
|
(12)
+43%
|
|
| Financing Cash Flow | ||||||||||
| Net Issuance of Common Stock |
50
|
100
|
100
|
0
|
0
|
49
|
0
|
0
|
5
|
|
| Net Issuance of Debt |
(1)
|
(1)
|
(4)
|
(4)
|
(7)
|
3
|
3
|
(8)
|
(5)
|
|
| Other |
(7)
|
(11)
|
(8)
|
(2)
|
48
|
(6)
|
(53)
|
(2)
|
8
|
|
| Cash from Financing Activities |
42
N/A
|
88
+112%
|
88
+0%
|
(6)
N/A
|
40
N/A
|
47
+16%
|
(0)
N/A
|
(10)
-2 008%
|
7
N/A
|
|
| Change in Cash | ||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
|
| Net Change in Cash |
14
N/A
|
59
+328%
|
42
-29%
|
(40)
N/A
|
1
N/A
|
(5)
N/A
|
(22)
-328%
|
(21)
+6%
|
(6)
+72%
|
|
| Free Cash Flow | ||||||||||
| Free Cash Flow |
(24)
N/A
|
(28)
-15%
|
(42)
-52%
|
(34)
+20%
|
(42)
-25%
|
(52)
-24%
|
(22)
+57%
|
(11)
+51%
|
(14)
-25%
|
|