Paz Corp SA
SGO:PAZ
Cash Flow Statement
Cash Flow Statement
Paz Corp SA
| Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | 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 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 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
|
0
|
(112)
|
(218)
|
0
|
0
|
(294)
|
(1 670)
|
(1 657)
|
(1 116)
|
(1 254)
|
(2 010)
|
(2 539)
|
(3 568)
|
(3 804)
|
(8 270)
|
(6 933)
|
(9 712)
|
(11 035)
|
(11 356)
|
(12 353)
|
(11 680)
|
(11 908)
|
(7 511)
|
(8 744)
|
(6 262)
|
(5 735)
|
(6 875)
|
(7 718)
|
(15 369)
|
(16 345)
|
(14 887)
|
(13 853)
|
(13 524)
|
(11 716)
|
(9 179)
|
(8 073)
|
(2 092)
|
(3 311)
|
(4 455)
|
(6 514)
|
(7 154)
|
(8 460)
|
(6 779)
|
(4 805)
|
(1 032)
|
2 046
|
(4 724)
|
(6 168)
|
(8 326)
|
(8 790)
|
(3 370)
|
(1 788)
|
(956)
|
(1 162)
|
(939)
|
|
| 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
|
0
|
(896)
|
(2 056)
|
0
|
0
|
(1 703)
|
(1 012)
|
(1 439)
|
(1 483)
|
(1 184)
|
(1 027)
|
(851)
|
(1 006)
|
(1 028)
|
(990)
|
(771)
|
(764)
|
(574)
|
(358)
|
(383)
|
(307)
|
(535)
|
(742)
|
(932)
|
(1 026)
|
(1 037)
|
(850)
|
(686)
|
(610)
|
(434)
|
(539)
|
(534)
|
(446)
|
(353)
|
(308)
|
(310)
|
(337)
|
(402)
|
(322)
|
(378)
|
(494)
|
(635)
|
(1 128)
|
(1 485)
|
(1 877)
|
(10 933)
|
(18 400)
|
(25 550)
|
(30 712)
|
(28 532)
|
(29 010)
|
(26 896)
|
(26 093)
|
(23 895)
|
(19 940)
|
|
| Change in Working Capital |
(3 063)
|
(1 936)
|
(2 075)
|
(11 952)
|
(11 565)
|
(18 104)
|
(5 052)
|
(20 931)
|
(1 170)
|
(6 740)
|
(8 429)
|
(17 638)
|
(44 688)
|
(25 091)
|
(46 561)
|
(28 900)
|
(18 908)
|
(35 745)
|
(27 935)
|
(20 465)
|
2 716
|
(4 050)
|
(2 059)
|
(4 283)
|
(19 745)
|
(2 586)
|
7 936
|
23 038
|
22 262
|
21 650
|
17 868
|
3 967
|
5 903
|
3 836
|
70
|
6 017
|
3 692
|
5 197
|
1 921
|
455
|
747
|
667
|
167
|
(2 498)
|
(824)
|
(2 916)
|
(694)
|
(1 997)
|
(2 219)
|
(3 234)
|
(1 483)
|
387
|
(569)
|
1 028
|
862
|
705
|
799
|
620
|
646
|
759
|
1 212
|
2 117
|
3 101
|
1 103
|
398
|
311
|
370
|
2 167
|
1 732
|
962
|
2 284
|
3 058
|
6 678
|
5 401
|
2 928
|
5 766
|
2 879
|
5 181
|
|
| Cash from Operating Activities |
(3 063)
N/A
|
(1 936)
+37%
|
(2 075)
-7%
|
(11 952)
-476%
|
(11 565)
+3%
|
(18 104)
-57%
|
(5 052)
+72%
|
(20 931)
-314%
|
(1 170)
+94%
|
(6 740)
-476%
|
(8 429)
-25%
|
(17 638)
-109%
|
(44 688)
-153%
|
(25 091)
+44%
|
(46 561)
-86%
|
(28 900)
+38%
|
(18 908)
+35%
|
(35 745)
-89%
|
(27 935)
+22%
|
(20 465)
+27%
|
2 716
N/A
|
(4 050)
N/A
|
(2 059)
+49%
|
(4 283)
-108%
|
(27 075)
-532%
|
(13 449)
+50%
|
7 936
N/A
|
23 038
+190%
|
20 890
-9%
|
10 255
-51%
|
13 349
+30%
|
(7 068)
N/A
|
(24 331)
-244%
|
(7 178)
+70%
|
(20 580)
-187%
|
(21 375)
-4%
|
(6 849)
+68%
|
(11 657)
-70%
|
(25 568)
-119%
|
1 270
N/A
|
19 514
+1 436%
|
(10 395)
N/A
|
(11 134)
-7%
|
(30 044)
-170%
|
(25 375)
+16%
|
18 094
N/A
|
19 842
+10%
|
4 771
-76%
|
7 125
+49%
|
(13 346)
N/A
|
(4 193)
+69%
|
10 564
N/A
|
11 408
+8%
|
5 329
-53%
|
(1 432)
N/A
|
(20 998)
-1 366%
|
(54 563)
-160%
|
(38 487)
+29%
|
(35 179)
+9%
|
(10 083)
+71%
|
(22 685)
-125%
|
(39 373)
-74%
|
(40 382)
-3%
|
(41 481)
-3%
|
(15 993)
+61%
|
(7 109)
+56%
|
6 022
N/A
|
(4 447)
N/A
|
(27 014)
-507%
|
(31 708)
-17%
|
(32 317)
-2%
|
12 176
N/A
|
36 632
+201%
|
43 707
+19%
|
2 900
-93%
|
(29 526)
N/A
|
19 923
N/A
|
42 231
+112%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(745)
|
(34)
|
(863)
|
(507)
|
(304)
|
(193)
|
(451)
|
(843)
|
(1 148)
|
(1 154)
|
(1 213)
|
(1 279)
|
(1 232)
|
(833)
|
(582)
|
(768)
|
(573)
|
(823)
|
(928)
|
(720)
|
(1 272)
|
(2 033)
|
(3 059)
|
(4 236)
|
(3 904)
|
(3 077)
|
(2 183)
|
(1 153)
|
(1 041)
|
(977)
|
(711)
|
(314)
|
(411)
|
(430)
|
(400)
|
(406)
|
(219)
|
(242)
|
(237)
|
(329)
|
(331)
|
(366)
|
(364)
|
(356)
|
(453)
|
(395)
|
(538)
|
(485)
|
(399)
|
(437)
|
(390)
|
(432)
|
(517)
|
(655)
|
(545)
|
(366)
|
(230)
|
(69)
|
(91)
|
(118)
|
(217)
|
(216)
|
(307)
|
(672)
|
(580)
|
(703)
|
(870)
|
(843)
|
(927)
|
(924)
|
(705)
|
(681)
|
(690)
|
(651)
|
(626)
|
(461)
|
(578)
|
(596)
|
|
| Other Items |
784
|
(2 382)
|
131
|
1 300
|
2 257
|
3 229
|
(20 520)
|
2 670
|
(29 785)
|
(26 787)
|
(28 931)
|
(19 378)
|
10 725
|
(6 956)
|
15 434
|
(6 916)
|
(18 436)
|
(1 460)
|
(2 388)
|
(1 477)
|
(2 654)
|
(1 521)
|
197
|
597
|
333
|
(821)
|
(187)
|
230
|
(254)
|
777
|
(1 013)
|
759
|
1 155
|
2 067
|
2 789
|
1 159
|
1 224
|
(1 252)
|
(561)
|
(964)
|
(1 029)
|
(2 550)
|
(4 835)
|
(5 044)
|
(6 240)
|
(5 089)
|
(4 181)
|
(3 702)
|
(3 057)
|
(702)
|
234
|
(134)
|
(415)
|
(142)
|
52
|
1 572
|
4 416
|
3 651
|
2 943
|
2 788
|
774
|
1 785
|
3 622
|
3 059
|
5 811
|
5 491
|
7 285
|
5 109
|
2 892
|
2 822
|
122
|
2 982
|
4 380
|
5 241
|
4 907
|
4 007
|
1 842
|
833
|
|
| Cash from Investing Activities |
39
N/A
|
(2 416)
N/A
|
(732)
+70%
|
794
N/A
|
1 953
+146%
|
3 036
+55%
|
(20 971)
N/A
|
1 827
N/A
|
(30 932)
N/A
|
(27 942)
+10%
|
(30 144)
-8%
|
(20 657)
+31%
|
9 493
N/A
|
(7 788)
N/A
|
14 852
N/A
|
(7 684)
N/A
|
(19 010)
-147%
|
(2 283)
+88%
|
(3 316)
-45%
|
(2 197)
+34%
|
(3 926)
-79%
|
(3 554)
+9%
|
(2 861)
+19%
|
(3 639)
-27%
|
(3 571)
+2%
|
(3 898)
-9%
|
(2 372)
+39%
|
(923)
+61%
|
(1 295)
-40%
|
(199)
+85%
|
(1 723)
-766%
|
445
N/A
|
744
+67%
|
1 635
+120%
|
2 389
+46%
|
753
-68%
|
1 005
+33%
|
(1 493)
N/A
|
(799)
+46%
|
(1 293)
-62%
|
(1 360)
-5%
|
(2 917)
-114%
|
(5 198)
-78%
|
(5 400)
-4%
|
(6 693)
-24%
|
(5 483)
+18%
|
(4 719)
+14%
|
(4 187)
+11%
|
(3 456)
+17%
|
(1 139)
+67%
|
(156)
+86%
|
(567)
-262%
|
(931)
-64%
|
(797)
+14%
|
(493)
+38%
|
1 205
N/A
|
4 186
+247%
|
3 581
-14%
|
2 852
-20%
|
2 670
-6%
|
557
-79%
|
1 568
+182%
|
3 315
+111%
|
2 387
-28%
|
5 231
+119%
|
4 789
-8%
|
6 415
+34%
|
4 266
-34%
|
1 966
-54%
|
1 898
-3%
|
(582)
N/A
|
2 301
N/A
|
3 691
+60%
|
4 590
+24%
|
4 281
-7%
|
3 546
-17%
|
1 265
-64%
|
237
-81%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
4 170
|
4 178
|
4 251
|
19 570
|
16 848
|
16 840
|
16 767
|
19 195
|
20 903
|
20 903
|
20 903
|
0
|
0
|
0
|
0
|
18 217
|
18 190
|
18 190
|
18 190
|
30
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
30
|
39
|
39
|
61
|
31
|
22
|
396
|
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
|
0
|
|
| Net Issuance of Debt |
(5 704)
|
(5 713)
|
(2 452)
|
(202)
|
(10 038)
|
(4 765)
|
(6 588)
|
16 573
|
2 129
|
(4 525)
|
(3 912)
|
29 686
|
(1 168)
|
(387)
|
(2 206)
|
34 969
|
38 928
|
43 295
|
33 772
|
6 357
|
1 002
|
6 261
|
9 299
|
8 901
|
3 249
|
(8 381)
|
(18 125)
|
(13 847)
|
(14 987)
|
(4 192)
|
(5 771)
|
11 567
|
17 872
|
11 133
|
21 962
|
30 857
|
19 839
|
27 043
|
44 928
|
14 887
|
13 295
|
26 165
|
20 916
|
32 624
|
18 749
|
(12 500)
|
(9 563)
|
6 013
|
6 506
|
33 837
|
42 575
|
23 945
|
27 430
|
20 474
|
23 794
|
50 894
|
87 389
|
83 228
|
62 910
|
46 348
|
33 173
|
31 876
|
20 132
|
(6 799)
|
(30 769)
|
(33 853)
|
(36 826)
|
316
|
17 699
|
32 968
|
36 323
|
(9 229)
|
(20 207)
|
(40 708)
|
5 073
|
35 468
|
4 415
|
(23 957)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
(2 144)
|
(2 152)
|
(4 646)
|
(2 159)
|
(1 396)
|
(1 361)
|
(1 380)
|
0
|
0
|
0
|
(317)
|
0
|
0
|
0
|
0
|
0
|
(317)
|
(1 103)
|
(1 153)
|
0
|
0
|
(221)
|
(171)
|
0
|
(1 826)
|
(1 655)
|
(1 655)
|
0
|
(3 316)
|
(3 316)
|
(3 316)
|
0
|
(6 405)
|
(6 405)
|
(6 405)
|
0
|
(12 185)
|
(12 185)
|
(12 185)
|
0
|
(8 218)
|
(8 218)
|
(8 218)
|
0
|
(8 501)
|
0
|
(8 501)
|
0
|
(283)
|
(8 784)
|
(8 784)
|
0
|
(7 651)
|
(7 651)
|
(7 651)
|
0
|
(4 817)
|
(4 817)
|
(4 817)
|
0
|
(9 351)
|
(9 351)
|
(9 351)
|
0
|
(11 902)
|
(11 902)
|
(11 902)
|
(11 902)
|
(8 501)
|
(8 501)
|
(8 501)
|
0
|
(4 251)
|
|
| Other |
5 018
|
6 077
|
1 220
|
0
|
8 506
|
8 839
|
20 276
|
(218)
|
23 152
|
26 041
|
33 900
|
1 531
|
30 032
|
34 008
|
30 295
|
0
|
0
|
0
|
6 779
|
0
|
0
|
0
|
8 031
|
0
|
0
|
17 384
|
12 340
|
0
|
4 296
|
3 739
|
1 671
|
(81)
|
2 786
|
3 927
|
3 639
|
4 831
|
2 622
|
2 218
|
(1 043)
|
(5 870)
|
(7 266)
|
(7 034)
|
(4 432)
|
93
|
2 358
|
(32)
|
448
|
1 151
|
(3 278)
|
(993)
|
(18 573)
|
(22 471)
|
(20 888)
|
(18 556)
|
(4 253)
|
(1 552)
|
(4 342)
|
(8 546)
|
(5 568)
|
(18 010)
|
(11 158)
|
(12 891)
|
(5 281)
|
24 975
|
24 656
|
27 861
|
23 693
|
(967)
|
(3 533)
|
2 305
|
(4 680)
|
(567)
|
531
|
(66)
|
(2 344)
|
1 761
|
2 129
|
(1 822)
|
|
| Cash from Financing Activities |
3 484
N/A
|
4 542
+30%
|
3 019
-34%
|
19 368
+542%
|
15 316
-21%
|
18 770
+23%
|
28 303
+51%
|
30 904
+9%
|
44 025
+42%
|
41 023
-7%
|
49 530
+21%
|
29 837
-40%
|
27 516
-8%
|
33 654
+22%
|
28 095
-17%
|
52 869
+88%
|
52 958
+0%
|
46 962
-11%
|
32 487
-31%
|
6 386
-80%
|
1 001
-84%
|
5 944
+494%
|
9 447
+59%
|
7 748
-18%
|
18 213
+135%
|
8 166
-55%
|
(6 007)
N/A
|
(14 019)
-133%
|
(10 832)
+23%
|
(2 240)
+79%
|
(5 715)
-155%
|
9 891
N/A
|
19 033
+92%
|
11 764
-38%
|
22 681
+93%
|
32 747
+44%
|
19 519
-40%
|
23 232
+19%
|
37 480
+61%
|
2 612
-93%
|
(376)
N/A
|
6 946
N/A
|
4 299
-38%
|
20 532
+378%
|
8 923
-57%
|
(20 749)
N/A
|
(17 333)
+16%
|
(1 054)
+94%
|
(4 990)
-374%
|
24 342
N/A
|
15 501
-36%
|
(7 027)
N/A
|
(1 959)
+72%
|
(6 867)
-251%
|
10 756
N/A
|
40 558
+277%
|
74 262
+83%
|
67 031
-10%
|
49 691
-26%
|
20 688
-58%
|
14 364
-31%
|
14 168
-1%
|
10 034
-29%
|
13 358
+33%
|
(10 930)
N/A
|
(15 343)
-40%
|
(22 484)
-47%
|
(10 002)
+56%
|
4 815
N/A
|
23 372
+385%
|
19 742
-16%
|
(21 697)
N/A
|
(31 577)
-46%
|
(49 276)
-56%
|
(5 771)
+88%
|
28 728
N/A
|
(1 958)
N/A
|
(30 030)
-1 434%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
14
|
49
|
47
|
162
|
189
|
23
|
(313)
|
(411)
|
(588)
|
(643)
|
(948)
|
(634)
|
0
|
0
|
0
|
321
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
474
N/A
|
239
-50%
|
259
+8%
|
8 372
+3 132%
|
5 893
-30%
|
3 725
-37%
|
1 967
-47%
|
11 389
+479%
|
11 335
0%
|
5 698
-50%
|
10 009
+76%
|
(9 092)
N/A
|
(7 679)
+16%
|
775
N/A
|
(3 614)
N/A
|
16 606
N/A
|
15 040
-9%
|
8 934
-41%
|
1 236
-86%
|
(16 276)
N/A
|
(209)
+99%
|
(1 660)
-694%
|
4 527
N/A
|
(174)
N/A
|
(12 433)
-7 045%
|
(9 181)
+26%
|
(443)
+95%
|
8 096
N/A
|
8 763
+8%
|
7 816
-11%
|
5 911
-24%
|
3 268
-45%
|
(4 554)
N/A
|
6 221
N/A
|
4 490
-28%
|
12 125
+170%
|
13 675
+13%
|
10 082
-26%
|
11 113
+10%
|
2 589
-77%
|
17 778
+587%
|
(6 366)
N/A
|
(12 033)
-89%
|
(14 912)
-24%
|
(23 145)
-55%
|
(8 138)
+65%
|
(2 210)
+73%
|
(470)
+79%
|
(1 321)
-181%
|
9 857
N/A
|
11 151
+13%
|
2 970
-73%
|
8 518
+187%
|
(2 335)
N/A
|
8 831
N/A
|
20 765
+135%
|
23 886
+15%
|
32 126
+34%
|
17 365
-46%
|
13 275
-24%
|
(7 764)
N/A
|
(23 637)
-204%
|
(27 032)
-14%
|
(25 736)
+5%
|
(21 693)
+16%
|
(17 663)
+19%
|
(10 048)
+43%
|
(10 183)
-1%
|
(20 233)
-99%
|
(6 438)
+68%
|
(13 157)
-104%
|
(7 220)
+45%
|
8 745
N/A
|
(979)
N/A
|
1 409
N/A
|
2 748
+95%
|
19 230
+600%
|
12 438
-35%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(3 808)
N/A
|
(1 970)
+48%
|
(2 938)
-49%
|
(12 459)
-324%
|
(11 869)
+5%
|
(18 297)
-54%
|
(5 503)
+70%
|
(21 774)
-296%
|
(2 318)
+89%
|
(7 894)
-241%
|
(9 642)
-22%
|
(18 917)
-96%
|
(45 920)
-143%
|
(25 924)
+44%
|
(47 143)
-82%
|
(29 668)
+37%
|
(19 481)
+34%
|
(36 568)
-88%
|
(28 863)
+21%
|
(21 185)
+27%
|
1 444
N/A
|
(6 083)
N/A
|
(5 118)
+16%
|
(8 519)
-66%
|
(30 979)
-264%
|
(16 526)
+47%
|
5 753
N/A
|
21 885
+280%
|
19 849
-9%
|
9 278
-53%
|
12 638
+36%
|
(7 382)
N/A
|
(24 742)
-235%
|
(7 608)
+69%
|
(20 980)
-176%
|
(21 781)
-4%
|
(7 068)
+68%
|
(11 899)
-68%
|
(25 805)
-117%
|
941
N/A
|
19 183
+1 938%
|
(10 761)
N/A
|
(11 498)
-7%
|
(30 400)
-164%
|
(25 828)
+15%
|
17 699
N/A
|
19 304
+9%
|
4 286
-78%
|
6 726
+57%
|
(13 783)
N/A
|
(4 583)
+67%
|
10 131
N/A
|
10 891
+7%
|
4 674
-57%
|
(1 977)
N/A
|
(21 364)
-981%
|
(54 793)
-156%
|
(38 556)
+30%
|
(35 270)
+9%
|
(10 201)
+71%
|
(22 902)
-125%
|
(39 590)
-73%
|
(40 689)
-3%
|
(42 153)
-4%
|
(16 573)
+61%
|
(7 812)
+53%
|
5 152
N/A
|
(5 290)
N/A
|
(27 941)
-428%
|
(32 632)
-17%
|
(33 022)
-1%
|
11 495
N/A
|
35 942
+213%
|
43 056
+20%
|
2 274
-95%
|
(29 986)
N/A
|
19 346
N/A
|
41 635
+115%
|
|