Multiexport Foods SA
SGO:MULTIX
Cash Flow Statement
Cash Flow Statement
Multiexport Foods SA
| Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||
| Cash Taxes Paid |
0
|
2
|
2
|
0
|
0
|
0
|
(0)
|
1
|
(40)
|
(40)
|
(40)
|
(40)
|
9
|
13
|
13
|
13
|
5
|
0
|
|
| Cash Interest Paid |
(9)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(6)
|
(10)
|
(10)
|
(15)
|
(17)
|
(21)
|
(21)
|
(23)
|
(22)
|
(24)
|
(26)
|
(21)
|
|
| Change in Working Capital |
(94)
|
(58)
|
(52)
|
(55)
|
(56)
|
(56)
|
(61)
|
(62)
|
(73)
|
(77)
|
(78)
|
(77)
|
(70)
|
(71)
|
(70)
|
(69)
|
(72)
|
(68)
|
|
| Cash from Operating Activities |
(31)
N/A
|
76
N/A
|
105
+37%
|
111
+6%
|
87
-22%
|
29
-67%
|
(18)
N/A
|
(6)
+68%
|
(67)
-1 054%
|
(58)
+13%
|
(25)
+58%
|
(47)
-93%
|
31
N/A
|
26
-16%
|
23
-10%
|
30
+27%
|
83
+179%
|
70
-15%
|
|
| Investing Cash Flow | |||||||||||||||||||
| Capital Expenditures |
(41)
|
(26)
|
(28)
|
(35)
|
(40)
|
(45)
|
(54)
|
(56)
|
(59)
|
(57)
|
(49)
|
(41)
|
(36)
|
(30)
|
(29)
|
(32)
|
(31)
|
(30)
|
|
| Other Items |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(42)
N/A
|
(28)
+32%
|
(28)
+0%
|
(35)
-26%
|
(40)
-13%
|
(45)
-13%
|
(54)
-19%
|
(56)
-4%
|
(59)
-5%
|
(57)
+2%
|
(51)
+11%
|
(44)
+14%
|
(38)
+13%
|
(32)
+16%
|
(29)
+7%
|
(32)
-9%
|
(31)
+4%
|
(30)
+3%
|
|
| Financing Cash Flow | |||||||||||||||||||
| Net Issuance of Debt |
101
|
(0)
|
(40)
|
(58)
|
(13)
|
2
|
57
|
72
|
57
|
76
|
38
|
51
|
17
|
(6)
|
7
|
(7)
|
(82)
|
(65)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
(29)
|
(251)
|
(55)
|
0
|
(37)
|
184
|
(11)
|
0
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
300
|
300
|
106
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
87
N/A
|
(0)
N/A
|
(40)
-10 463%
|
(58)
-44%
|
258
N/A
|
52
-80%
|
107
+107%
|
122
+15%
|
(175)
N/A
|
65
N/A
|
27
-59%
|
40
+51%
|
15
-63%
|
(8)
N/A
|
5
N/A
|
(9)
N/A
|
(82)
-783%
|
(65)
+21%
|
|
| Change in Cash | |||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
1
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Net Change in Cash |
15
N/A
|
48
+226%
|
37
-24%
|
18
-51%
|
305
+1 606%
|
35
-88%
|
35
+0%
|
61
+72%
|
(299)
N/A
|
(50)
+83%
|
(49)
+2%
|
(51)
-4%
|
8
N/A
|
(14)
N/A
|
(1)
+90%
|
(12)
-697%
|
(30)
-155%
|
(25)
+17%
|
|
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow |
(72)
N/A
|
50
N/A
|
77
+54%
|
76
-1%
|
47
-38%
|
(16)
N/A
|
(72)
-342%
|
(62)
+14%
|
(125)
-103%
|
(115)
+8%
|
(73)
+36%
|
(89)
-21%
|
(5)
+95%
|
(4)
+24%
|
(6)
-73%
|
(2)
+62%
|
52
N/A
|
40
-23%
|
|