Action SA
WSE:ACT
Cash Flow Statement
Cash Flow Statement
Action SA
| Jul-2006 | Oct-2006 | Jan-2007 | Apr-2007 | Jul-2007 | Oct-2007 | Jan-2008 | Apr-2008 | Jul-2008 | Oct-2008 | Jan-2009 | Apr-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 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
12
|
19
|
13
|
17
|
22
|
24
|
32
|
33
|
34
|
10
|
18
|
21
|
23
|
19
|
19
|
26
|
26
|
27
|
36
|
38
|
42
|
45
|
46
|
47
|
48
|
52
|
56
|
59
|
62
|
64
|
66
|
68
|
70
|
65
|
53
|
44
|
23
|
12
|
7
|
(15)
|
(160)
|
(178)
|
(204)
|
(194)
|
(57)
|
(46)
|
(21)
|
(24)
|
(25)
|
(20)
|
(22)
|
(18)
|
(5)
|
(2)
|
4
|
15
|
179
|
193
|
243
|
249
|
114
|
111
|
68
|
69
|
60
|
58
|
55
|
51
|
46
|
55
|
53
|
51
|
50
|
40
|
48
|
51
|
|
| Depreciation & Amortization |
7
|
7
|
7
|
7
|
7
|
9
|
10
|
10
|
13
|
12
|
11
|
11
|
12
|
8
|
11
|
14
|
5
|
12
|
12
|
11
|
10
|
12
|
12
|
12
|
11
|
11
|
10
|
10
|
9
|
9
|
10
|
10
|
10
|
10
|
11
|
12
|
13
|
14
|
13
|
13
|
12
|
11
|
11
|
11
|
10
|
10
|
10
|
9
|
9
|
9
|
9
|
9
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
9
|
9
|
9
|
9
|
9
|
8
|
9
|
9
|
9
|
10
|
9
|
|
| Other Non-Cash Items |
9
|
5
|
(2)
|
(7)
|
(9)
|
4
|
14
|
15
|
29
|
12
|
11
|
12
|
19
|
18
|
19
|
19
|
14
|
7
|
7
|
9
|
13
|
9
|
22
|
24
|
24
|
29
|
20
|
22
|
25
|
27
|
30
|
27
|
22
|
26
|
17
|
17
|
19
|
16
|
10
|
3
|
16
|
12
|
23
|
25
|
10
|
8
|
2
|
3
|
2
|
2
|
3
|
2
|
0
|
0
|
(0)
|
0
|
7
|
5
|
5
|
5
|
(2)
|
(0)
|
1
|
1
|
(0)
|
0
|
(0)
|
(3)
|
0
|
(11)
|
(16)
|
(14)
|
(18)
|
(8)
|
(6)
|
(6)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
5
|
8
|
0
|
13
|
10
|
17
|
17
|
12
|
15
|
9
|
5
|
6
|
6
|
3
|
4
|
4
|
5
|
13
|
12
|
11
|
11
|
3
|
11
|
13
|
16
|
18
|
17
|
17
|
16
|
15
|
14
|
16
|
15
|
20
|
17
|
5
|
3
|
(2)
|
(6)
|
1
|
(0)
|
(5)
|
(6)
|
(6)
|
(4)
|
(1)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
0
|
8
|
5
|
5
|
6
|
4
|
4
|
5
|
4
|
4
|
7
|
6
|
7
|
11
|
9
|
11
|
|
| Cash Interest Paid |
4
|
3
|
3
|
2
|
2
|
2
|
3
|
4
|
6
|
7
|
7
|
6
|
6
|
3
|
4
|
6
|
4
|
4
|
5
|
5
|
5
|
6
|
6
|
7
|
7
|
7
|
7
|
6
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
9
|
9
|
9
|
11
|
8
|
6
|
4
|
3
|
2
|
2
|
2
|
1
|
1
|
0
|
1
|
1
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(23)
|
(47)
|
(22)
|
(22)
|
(49)
|
(50)
|
(145)
|
(104)
|
(122)
|
(49)
|
60
|
51
|
111
|
(31)
|
(20)
|
(44)
|
(53)
|
(63)
|
(72)
|
(42)
|
(60)
|
(41)
|
(81)
|
(40)
|
(69)
|
(25)
|
48
|
(63)
|
6
|
(119)
|
(147)
|
(77)
|
(183)
|
(51)
|
(132)
|
(104)
|
(4)
|
(41)
|
91
|
36
|
236
|
346
|
312
|
297
|
98
|
3
|
(20)
|
36
|
46
|
52
|
41
|
33
|
(17)
|
(12)
|
32
|
(36)
|
(171)
|
(258)
|
(315)
|
(304)
|
(160)
|
(102)
|
(35)
|
(55)
|
(50)
|
(3)
|
(49)
|
(5)
|
12
|
35
|
53
|
11
|
(3)
|
(49)
|
(31)
|
(7)
|
|
| Cash from Operating Activities |
4
N/A
|
(17)
N/A
|
(5)
+70%
|
(6)
-12%
|
(29)
-433%
|
(14)
+54%
|
(89)
-551%
|
(46)
+48%
|
(47)
-3%
|
(15)
+68%
|
101
N/A
|
95
-6%
|
165
+74%
|
13
-92%
|
28
+111%
|
15
-45%
|
(8)
N/A
|
(18)
-113%
|
(18)
+1%
|
17
N/A
|
5
-69%
|
24
+375%
|
(2)
N/A
|
42
N/A
|
15
-65%
|
67
+354%
|
134
+101%
|
28
-79%
|
101
+263%
|
(19)
N/A
|
(42)
-125%
|
28
N/A
|
(82)
N/A
|
50
N/A
|
(52)
N/A
|
(31)
+39%
|
51
N/A
|
1
-98%
|
122
+15 100%
|
36
-70%
|
104
+187%
|
191
+82%
|
142
-26%
|
139
-2%
|
61
-56%
|
(25)
N/A
|
(29)
-15%
|
25
N/A
|
32
+27%
|
42
+33%
|
30
-28%
|
26
-15%
|
(14)
N/A
|
(6)
+58%
|
44
N/A
|
(13)
N/A
|
24
N/A
|
(51)
N/A
|
(59)
-16%
|
(42)
+29%
|
(41)
+3%
|
16
N/A
|
41
+150%
|
24
-42%
|
18
-24%
|
64
+255%
|
15
-77%
|
52
+258%
|
68
+29%
|
88
+30%
|
99
+13%
|
57
-43%
|
38
-33%
|
(8)
N/A
|
21
N/A
|
48
+130%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(4)
|
(7)
|
(13)
|
(29)
|
(30)
|
(38)
|
(37)
|
(23)
|
(28)
|
(29)
|
(31)
|
(31)
|
(29)
|
(6)
|
(7)
|
(8)
|
(5)
|
(6)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(8)
|
(13)
|
(19)
|
(27)
|
(39)
|
(53)
|
(60)
|
(54)
|
(47)
|
(29)
|
(17)
|
(15)
|
(5)
|
(5)
|
(2)
|
(2)
|
(1)
|
(0)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
0
|
(3)
|
(3)
|
(3)
|
(6)
|
(6)
|
(8)
|
(8)
|
(6)
|
(7)
|
(5)
|
(5)
|
(6)
|
(8)
|
(10)
|
(14)
|
|
| Other Items |
(1)
|
(2)
|
(0)
|
1
|
6
|
6
|
6
|
5
|
(0)
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
3
|
2
|
2
|
2
|
(2)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(4)
|
(1)
|
2
|
(2)
|
0
|
(1)
|
(2)
|
1
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
0
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
7
|
0
|
10
|
9
|
(3)
|
0
|
(5)
|
(5)
|
(0)
|
0
|
(4)
|
(3)
|
(9)
|
7
|
4
|
5
|
17
|
11
|
23
|
21
|
|
| Cash from Investing Activities |
(5)
N/A
|
(9)
-87%
|
(13)
-44%
|
(28)
-118%
|
(24)
+13%
|
(31)
-31%
|
(31)
+1%
|
(18)
+44%
|
(28)
-59%
|
(29)
-5%
|
(30)
-3%
|
(31)
-3%
|
(28)
+9%
|
(4)
+85%
|
(7)
-57%
|
(8)
-18%
|
(1)
+83%
|
(4)
-177%
|
(2)
+53%
|
(2)
-18%
|
(6)
-195%
|
(5)
+22%
|
(5)
-4%
|
(6)
-29%
|
(6)
+5%
|
(6)
-8%
|
(12)
-86%
|
(14)
-17%
|
(17)
-23%
|
(29)
-71%
|
(39)
-34%
|
(54)
-37%
|
(62)
-15%
|
(53)
+15%
|
(47)
+12%
|
(29)
+39%
|
(18)
+38%
|
(15)
+12%
|
(6)
+61%
|
(6)
+5%
|
(4)
+32%
|
(3)
+20%
|
(1)
+74%
|
0
N/A
|
1
+196%
|
2
+103%
|
0
-88%
|
0
-88%
|
0
-40%
|
(0)
N/A
|
1
N/A
|
1
+27%
|
0
-53%
|
0
-19%
|
0
-73%
|
(0)
N/A
|
6
N/A
|
5
-12%
|
8
+48%
|
6
-23%
|
(3)
N/A
|
(3)
+0%
|
(5)
-86%
|
(5)
+7%
|
(6)
-18%
|
(6)
+5%
|
(12)
-113%
|
(11)
+11%
|
(14)
-33%
|
0
N/A
|
(1)
N/A
|
(1)
+4%
|
12
N/A
|
3
-71%
|
13
+281%
|
8
-41%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
52
|
52
|
0
|
52
|
0
|
1
|
6
|
7
|
6
|
5
|
(3)
|
(7)
|
6
|
12
|
12
|
12
|
0
|
1
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
3
|
2
|
2
|
2
|
(1)
|
0
|
0
|
0
|
0
|
4
|
4
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
(18)
|
(29)
|
(33)
|
(33)
|
(60)
|
(49)
|
(82)
|
(77)
|
(77)
|
(80)
|
(46)
|
|
| Net Issuance of Debt |
(44)
|
(12)
|
0
|
(8)
|
57
|
51
|
80
|
60
|
80
|
42
|
(50)
|
(31)
|
(116)
|
(11)
|
(12)
|
4
|
29
|
40
|
37
|
(1)
|
14
|
(1)
|
21
|
(2)
|
12
|
(23)
|
(82)
|
17
|
(27)
|
50
|
87
|
112
|
242
|
87
|
149
|
24
|
(89)
|
33
|
(67)
|
6
|
22
|
(74)
|
(70)
|
(114)
|
(127)
|
(72)
|
(37)
|
(32)
|
(23)
|
(24)
|
(24)
|
(13)
|
(4)
|
(4)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(8)
|
(8)
|
(8)
|
(0)
|
6
|
5
|
5
|
(2)
|
(1)
|
(2)
|
(2)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
(3)
|
(3)
|
0
|
0
|
(4)
|
(4)
|
0
|
0
|
(24)
|
(24)
|
0
|
(14)
|
(14)
|
(14)
|
(14)
|
(7)
|
(7)
|
(7)
|
(7)
|
(14)
|
(14)
|
(14)
|
(14)
|
(25)
|
(25)
|
(25)
|
(25)
|
0
|
(17)
|
0
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
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
|
|
| Other |
(4)
|
(4)
|
(3)
|
(3)
|
(1)
|
(2)
|
(3)
|
(3)
|
(6)
|
(8)
|
(7)
|
(5)
|
(6)
|
(4)
|
(5)
|
(6)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(9)
|
(9)
|
(9)
|
(11)
|
(8)
|
(6)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
4
N/A
|
36
+862%
|
49
+37%
|
38
-21%
|
54
+40%
|
49
-9%
|
81
+65%
|
60
-26%
|
76
+28%
|
34
-55%
|
(64)
N/A
|
(66)
-3%
|
(139)
-111%
|
(3)
+98%
|
(19)
-523%
|
(4)
+78%
|
11
N/A
|
23
+114%
|
25
+10%
|
(13)
N/A
|
1
N/A
|
(14)
N/A
|
1
N/A
|
(22)
N/A
|
(9)
+58%
|
(44)
-373%
|
(114)
-158%
|
(10)
+91%
|
(54)
-426%
|
23
N/A
|
84
+275%
|
90
+7%
|
221
+145%
|
64
-71%
|
126
+97%
|
1
-99%
|
(110)
N/A
|
12
N/A
|
(89)
N/A
|
(1)
+99%
|
14
N/A
|
(80)
N/A
|
(74)
+7%
|
(117)
-58%
|
(130)
-11%
|
(74)
+43%
|
(39)
+48%
|
(33)
+14%
|
(23)
+29%
|
(25)
-5%
|
(24)
+1%
|
(14)
+43%
|
(4)
+67%
|
(4)
+13%
|
1
N/A
|
1
+16%
|
(0)
N/A
|
(0)
-7%
|
(1)
-22%
|
(1)
-9%
|
(0)
+22%
|
(1)
-15%
|
(1)
-14%
|
(1)
-19%
|
(9)
-1 095%
|
(26)
-201%
|
(37)
-40%
|
(41)
-13%
|
(33)
+20%
|
(55)
-65%
|
(45)
+18%
|
(77)
-73%
|
(79)
-2%
|
(79)
0%
|
(82)
-4%
|
(48)
+42%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
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 |
3
N/A
|
10
+203%
|
31
+204%
|
5
-83%
|
0
-94%
|
4
+1 233%
|
(39)
N/A
|
(4)
+91%
|
1
N/A
|
(10)
N/A
|
8
N/A
|
(3)
N/A
|
(2)
+27%
|
6
N/A
|
2
-65%
|
4
+71%
|
1
-75%
|
1
+33%
|
5
+350%
|
2
-57%
|
1
-78%
|
6
+1 080%
|
(7)
N/A
|
14
N/A
|
(1)
N/A
|
16
N/A
|
9
-46%
|
4
-57%
|
30
+689%
|
(25)
N/A
|
3
N/A
|
64
+1 771%
|
77
+20%
|
61
-21%
|
28
-54%
|
(59)
N/A
|
(76)
-30%
|
(3)
+96%
|
27
N/A
|
30
+11%
|
114
+283%
|
108
-6%
|
67
-38%
|
23
-66%
|
(67)
N/A
|
(97)
-44%
|
(67)
+31%
|
(8)
+88%
|
8
N/A
|
17
+112%
|
7
-62%
|
13
+96%
|
(18)
N/A
|
(9)
+47%
|
44
N/A
|
(12)
N/A
|
29
N/A
|
(47)
N/A
|
(52)
-12%
|
(37)
+30%
|
(44)
-21%
|
13
N/A
|
35
+171%
|
18
-49%
|
3
-81%
|
32
+871%
|
(34)
N/A
|
0
N/A
|
20
+13 975%
|
34
+68%
|
54
+60%
|
(21)
N/A
|
(29)
-35%
|
(84)
-189%
|
(49)
+42%
|
8
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
1
N/A
|
(24)
N/A
|
(17)
+26%
|
(34)
-95%
|
(60)
-75%
|
(51)
+14%
|
(126)
-146%
|
(68)
+46%
|
(75)
-9%
|
(44)
+41%
|
70
N/A
|
64
-9%
|
137
+114%
|
8
-94%
|
21
+173%
|
7
-66%
|
(13)
N/A
|
(23)
-81%
|
(22)
+7%
|
13
N/A
|
1
-93%
|
21
+2 233%
|
(6)
N/A
|
39
N/A
|
12
-69%
|
64
+434%
|
127
+99%
|
15
-88%
|
83
+455%
|
(46)
N/A
|
(81)
-78%
|
(26)
+69%
|
(142)
-455%
|
(5)
+97%
|
(99)
-2 000%
|
(60)
+39%
|
34
N/A
|
(14)
N/A
|
117
N/A
|
32
-73%
|
102
+220%
|
188
+84%
|
141
-25%
|
139
-1%
|
61
-56%
|
(25)
N/A
|
(30)
-19%
|
24
N/A
|
30
+28%
|
41
+34%
|
30
-27%
|
25
-14%
|
(14)
N/A
|
(7)
+55%
|
43
N/A
|
(14)
N/A
|
23
N/A
|
(53)
N/A
|
(61)
-16%
|
(45)
+26%
|
(41)
+10%
|
14
N/A
|
38
+180%
|
21
-45%
|
12
-42%
|
58
+374%
|
6
-89%
|
44
+621%
|
62
+41%
|
81
+31%
|
95
+17%
|
51
-46%
|
32
-37%
|
(16)
N/A
|
11
N/A
|
34
+218%
|
|