Aforti Holding SA
WSE:AFH
Cash Flow Statement
Cash Flow Statement
Aforti Holding SA
| 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 |
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
2
|
4
|
4
|
4
|
4
|
(65)
|
(64)
|
(80)
|
(90)
|
(34)
|
(42)
|
(34)
|
(24)
|
(22)
|
(22)
|
(20)
|
(21)
|
(13)
|
(6)
|
(2)
|
(2)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
|
| Other Non-Cash Items |
(6)
|
1
|
2
|
2
|
(3)
|
(2)
|
(2)
|
(5)
|
(13)
|
(6)
|
(9)
|
(15)
|
(48)
|
(21)
|
(17)
|
(44)
|
(73)
|
(78)
|
(83)
|
(61)
|
31
|
29
|
37
|
50
|
11
|
(4)
|
1
|
(4)
|
3
|
4
|
(5)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
|
| Cash Interest Paid |
1
|
1
|
2
|
3
|
4
|
5
|
6
|
6
|
7
|
8
|
8
|
9
|
9
|
9
|
9
|
8
|
8
|
7
|
6
|
5
|
8
|
10
|
13
|
17
|
19
|
22
|
25
|
22
|
16
|
11
|
5
|
2
|
2
|
2
|
1
|
0
|
|
| Change in Working Capital |
(0)
|
(9)
|
(14)
|
(27)
|
(16)
|
(26)
|
(30)
|
(25)
|
(34)
|
(33)
|
(32)
|
(18)
|
21
|
(11)
|
(11)
|
9
|
34
|
39
|
59
|
34
|
9
|
11
|
2
|
8
|
0
|
24
|
24
|
27
|
20
|
25
|
28
|
20
|
14
|
7
|
3
|
4
|
|
| Cash from Operating Activities |
(6)
N/A
|
(7)
-23%
|
(12)
-64%
|
(23)
-103%
|
(17)
+28%
|
(26)
-53%
|
(30)
-17%
|
(29)
+6%
|
(46)
-61%
|
(38)
+18%
|
(40)
-6%
|
(32)
+20%
|
(25)
+22%
|
(30)
-19%
|
(25)
+16%
|
(31)
-25%
|
(34)
-10%
|
(34)
+1%
|
(19)
+43%
|
(22)
-12%
|
(24)
-12%
|
(23)
+6%
|
(40)
-74%
|
(31)
+22%
|
(22)
+31%
|
(21)
+3%
|
(7)
+69%
|
(0)
+98%
|
2
N/A
|
8
+320%
|
3
-56%
|
(0)
N/A
|
1
N/A
|
1
-37%
|
0
-24%
|
1
+150%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
|
| Other Items |
(1)
|
(1)
|
0
|
1
|
(7)
|
(4)
|
(1)
|
(2)
|
8
|
4
|
(1)
|
(3)
|
(6)
|
(6)
|
(2)
|
2
|
2
|
1
|
(2)
|
(3)
|
(4)
|
(2)
|
(1)
|
1
|
1
|
4
|
4
|
1
|
1
|
(3)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(1)
N/A
|
(1)
+35%
|
(0)
+92%
|
0
N/A
|
(9)
N/A
|
(5)
+43%
|
(3)
+31%
|
(4)
-12%
|
6
N/A
|
2
-72%
|
(2)
N/A
|
(5)
-97%
|
(8)
-72%
|
(8)
+5%
|
(4)
+51%
|
(1)
+87%
|
1
N/A
|
(1)
N/A
|
(3)
-452%
|
(4)
-4%
|
(5)
-34%
|
(2)
+49%
|
(1)
+54%
|
(0)
+87%
|
0
N/A
|
4
+697%
|
4
+15%
|
1
-79%
|
1
+6%
|
(3)
N/A
|
(3)
+12%
|
0
N/A
|
0
-77%
|
0
+173%
|
0
+28%
|
0
-43%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
11
|
15
|
23
|
35
|
43
|
51
|
56
|
52
|
58
|
59
|
72
|
66
|
36
|
24
|
(8)
|
(10)
|
1
|
7
|
13
|
30
|
52
|
56
|
66
|
56
|
47
|
45
|
33
|
25
|
16
|
6
|
4
|
2
|
1
|
1
|
0
|
0
|
|
| Other |
(3)
|
(6)
|
(11)
|
(9)
|
(14)
|
(19)
|
(21)
|
(18)
|
(21)
|
(25)
|
(29)
|
(33)
|
(5)
|
12
|
36
|
42
|
34
|
32
|
8
|
(5)
|
(23)
|
(33)
|
(25)
|
(24)
|
(27)
|
(27)
|
(29)
|
(28)
|
(19)
|
(13)
|
(6)
|
(2)
|
(3)
|
(2)
|
(1)
|
(1)
|
|
| Cash from Financing Activities |
8
N/A
|
9
+15%
|
12
+35%
|
26
+119%
|
29
+11%
|
32
+11%
|
35
+7%
|
34
-2%
|
38
+11%
|
34
-9%
|
43
+24%
|
34
-21%
|
32
-4%
|
37
+16%
|
30
-19%
|
33
+10%
|
35
+4%
|
39
+12%
|
21
-47%
|
25
+20%
|
30
+21%
|
23
-23%
|
40
+77%
|
32
-21%
|
20
-37%
|
18
-11%
|
3
-82%
|
(3)
N/A
|
(3)
-30%
|
(7)
-95%
|
(1)
+78%
|
(0)
+88%
|
(2)
-746%
|
(1)
+21%
|
(0)
+61%
|
(1)
-65%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
1
N/A
|
1
+75%
|
0
-60%
|
3
+672%
|
3
+20%
|
1
-57%
|
1
-45%
|
1
+77%
|
(2)
N/A
|
(2)
+16%
|
0
N/A
|
(4)
N/A
|
(1)
+64%
|
(0)
+77%
|
1
N/A
|
2
+15%
|
1
-17%
|
4
+222%
|
(2)
N/A
|
(1)
+76%
|
1
N/A
|
(2)
N/A
|
(1)
+75%
|
1
N/A
|
(1)
N/A
|
1
N/A
|
1
+18%
|
(2)
N/A
|
(1)
+65%
|
(2)
-151%
|
(1)
+68%
|
(0)
+77%
|
(1)
-317%
|
(0)
+20%
|
0
N/A
|
1
+100%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(6)
N/A
|
(7)
-27%
|
(12)
-61%
|
(25)
-106%
|
(18)
+26%
|
(27)
-49%
|
(33)
-20%
|
(30)
+7%
|
(48)
-58%
|
(40)
+16%
|
(42)
-4%
|
(34)
+19%
|
(27)
+19%
|
(32)
-15%
|
(27)
+15%
|
(34)
-26%
|
(36)
-6%
|
(35)
+1%
|
(20)
+42%
|
(22)
-8%
|
(25)
-14%
|
(23)
+6%
|
(41)
-73%
|
(32)
+21%
|
(22)
+31%
|
(21)
+3%
|
(7)
+68%
|
(0)
+93%
|
2
N/A
|
8
+384%
|
3
-57%
|
(0)
N/A
|
1
N/A
|
1
-33%
|
0
-24%
|
1
+150%
|
|