4Mass SA
WSE:4MS
Cash Flow Statement
Cash Flow Statement
4Mass SA
| 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 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||
| Net Income |
(0)
|
1
|
1
|
1
|
1
|
2
|
2
|
4
|
5
|
8
|
9
|
11
|
15
|
16
|
(0)
|
(1)
|
(0)
|
17
|
16
|
13
|
|
| Depreciation & Amortization |
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
0
|
1
|
1
|
4
|
4
|
4
|
|
| Other Non-Cash Items |
(3)
|
0
|
(0)
|
1
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
(0)
|
0
|
0
|
1
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
(0)
|
1
|
1
|
1
|
|
| Change in Working Capital |
0
|
(5)
|
(5)
|
(9)
|
(8)
|
(6)
|
(1)
|
1
|
(4)
|
(5)
|
(4)
|
(5)
|
(4)
|
(2)
|
(2)
|
(2)
|
(7)
|
(14)
|
(10)
|
(7)
|
|
| Cash from Operating Activities |
(3)
N/A
|
(5)
-60%
|
(4)
+27%
|
(6)
-48%
|
(6)
-3%
|
(3)
+49%
|
2
N/A
|
5
+169%
|
2
-68%
|
5
+170%
|
7
+49%
|
8
+8%
|
14
+79%
|
17
+24%
|
(2)
N/A
|
(2)
+7%
|
(6)
-239%
|
7
N/A
|
10
+33%
|
10
+1%
|
|
| Investing Cash Flow | |||||||||||||||||||||
| Capital Expenditures |
0
|
(4)
|
(3)
|
(4)
|
(6)
|
(4)
|
(13)
|
(13)
|
(10)
|
(10)
|
(5)
|
(5)
|
(5)
|
(4)
|
0
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
|
| Other Items |
(2)
|
1
|
0
|
0
|
1
|
(0)
|
(0)
|
(1)
|
(1)
|
(3)
|
0
|
3
|
(1)
|
(2)
|
(2)
|
3
|
5
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(2)
N/A
|
(3)
-65%
|
(3)
-4%
|
(4)
-17%
|
(6)
-62%
|
(5)
+20%
|
(13)
-185%
|
(14)
-4%
|
(12)
+13%
|
(13)
-10%
|
(5)
+64%
|
(2)
+57%
|
(6)
-182%
|
(7)
-16%
|
(2)
+74%
|
2
N/A
|
4
+53%
|
(3)
N/A
|
(3)
+0%
|
(3)
+6%
|
|
| Financing Cash Flow | |||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
1
|
4
|
15
|
15
|
14
|
11
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
0
|
(3)
|
(3)
|
(2)
|
(3)
|
(5)
|
|
| Net Issuance of Debt |
0
|
6
|
4
|
6
|
1
|
(4)
|
1
|
0
|
7
|
7
|
(3)
|
(4)
|
(7)
|
(4)
|
0
|
0
|
(3)
|
(2)
|
(2)
|
(2)
|
|
| Other |
6
|
2
|
(0)
|
(2)
|
(2)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
0
|
(0)
|
0
|
(0)
|
0
|
|
| Cash from Financing Activities |
6
N/A
|
9
+48%
|
8
-8%
|
19
+130%
|
14
-24%
|
9
-35%
|
12
+33%
|
1
-95%
|
7
+1 064%
|
6
-14%
|
(4)
N/A
|
(5)
-29%
|
(5)
-11%
|
(1)
+83%
|
1
N/A
|
(2)
N/A
|
(7)
-191%
|
(3)
+48%
|
(5)
-60%
|
(6)
-12%
|
|
| Change in Cash | |||||||||||||||||||||
| Net Change in Cash |
1
N/A
|
1
-26%
|
1
+85%
|
10
+628%
|
3
-71%
|
2
-37%
|
1
-27%
|
(8)
N/A
|
(3)
+63%
|
(2)
+26%
|
(1)
+32%
|
1
N/A
|
2
+237%
|
9
+278%
|
(3)
N/A
|
(2)
+43%
|
(9)
-455%
|
1
N/A
|
1
+44%
|
1
-28%
|
|
| Free Cash Flow | |||||||||||||||||||||
| Free Cash Flow |
(3)
N/A
|
(9)
-169%
|
(7)
+20%
|
(9)
-31%
|
(12)
-32%
|
(7)
+39%
|
(11)
-50%
|
(7)
+33%
|
(9)
-19%
|
(5)
+40%
|
2
N/A
|
2
+6%
|
9
+256%
|
13
+45%
|
(2)
N/A
|
(2)
-48%
|
(7)
-192%
|
4
N/A
|
7
+56%
|
7
+5%
|
|