Montana Aerospace AG
SIX:AERO
Cash Flow Statement
Cash Flow Statement
Montana Aerospace AG
Dec-2021 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||
Net Income |
(43)
|
(44)
|
(66)
|
(29)
|
(47)
|
(27)
|
(11)
|
(52)
|
|
Depreciation & Amortization |
72
|
84
|
95
|
109
|
137
|
115
|
113
|
103
|
|
Other Non-Cash Items |
(0)
|
(12)
|
(10)
|
(26)
|
(27)
|
(10)
|
(6)
|
10
|
|
Cash Taxes Paid |
3
|
3
|
2
|
7
|
7
|
6
|
4
|
(1)
|
|
Cash Interest Paid |
19
|
20
|
27
|
28
|
35
|
35
|
32
|
42
|
|
Change in Working Capital |
(56)
|
(87)
|
(87)
|
76
|
(8)
|
69
|
104
|
63
|
|
Cash from Operating Activities |
(28)
N/A
|
(58)
-109%
|
(68)
-17%
|
131
N/A
|
55
-58%
|
147
+167%
|
199
+36%
|
124
-38%
|
|
Investing Cash Flow | |||||||||
Capital Expenditures |
(121)
|
(100)
|
(89)
|
(86)
|
(103)
|
(79)
|
(73)
|
(69)
|
|
Other Items |
35
|
(32)
|
(55)
|
(64)
|
(73)
|
(10)
|
15
|
(2)
|
|
Cash from Investing Activities |
(86)
N/A
|
(132)
-53%
|
(144)
-9%
|
(150)
-4%
|
(176)
-17%
|
(89)
+50%
|
(59)
+34%
|
(72)
-22%
|
|
Financing Cash Flow | |||||||||
Net Issuance of Common Stock |
573
|
137
|
164
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
(4)
|
0
|
66
|
(40)
|
(62)
|
(84)
|
(114)
|
(261)
|
|
Other |
(48)
|
(24)
|
(54)
|
(26)
|
(33)
|
(33)
|
(30)
|
(42)
|
|
Cash from Financing Activities |
522
N/A
|
113
-78%
|
177
+56%
|
(66)
N/A
|
(94)
-42%
|
(116)
-23%
|
(144)
-24%
|
(303)
-110%
|
|
Change in Cash | |||||||||
Effect of Foreign Exchange Rates |
5
|
8
|
10
|
2
|
1
|
(1)
|
(3)
|
(0)
|
|
Net Change in Cash |
413
N/A
|
(69)
N/A
|
(26)
+63%
|
(83)
-220%
|
(214)
-159%
|
(60)
+72%
|
(6)
+90%
|
(251)
-4 040%
|
|
Free Cash Flow | |||||||||
Free Cash Flow |
(149)
N/A
|
(159)
-6%
|
(157)
+1%
|
45
N/A
|
(48)
N/A
|
68
N/A
|
126
+86%
|
55
-57%
|