Ambra SA
WSE:AMB
Cash Flow Statement
Cash Flow Statement
Ambra SA
| Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | 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 | Mar-2016 | Sep-2016 | Mar-2017 | Sep-2017 | Mar-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 |
27
|
16
|
16
|
17
|
20
|
19
|
21
|
16
|
21
|
19
|
18
|
15
|
13
|
6
|
(9)
|
(4)
|
(1)
|
3
|
5
|
7
|
6
|
11
|
15
|
18
|
19
|
17
|
19
|
19
|
15
|
15
|
16
|
15
|
15
|
17
|
17
|
18
|
18
|
18
|
26
|
25
|
29
|
26
|
19
|
17
|
17
|
2
|
4
|
3
|
8
|
(3)
|
26
|
1
|
33
|
34
|
36
|
33
|
35
|
36
|
35
|
40
|
46
|
51
|
56
|
54
|
82
|
89
|
111
|
117
|
94
|
93
|
88
|
89
|
89
|
86
|
94
|
84
|
79
|
77
|
|
| Depreciation & Amortization |
17
|
9
|
10
|
10
|
10
|
11
|
12
|
13
|
13
|
13
|
13
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
11
|
11
|
11
|
11
|
11
|
10
|
10
|
10
|
11
|
11
|
11
|
11
|
11
|
10
|
10
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
12
|
12
|
12
|
0
|
(0)
|
0
|
1
|
0
|
4
|
1
|
13
|
14
|
16
|
19
|
20
|
21
|
22
|
22
|
23
|
24
|
24
|
24
|
24
|
25
|
26
|
27
|
28
|
29
|
29
|
30
|
30
|
30
|
31
|
31
|
31
|
32
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
2
|
1
|
1
|
0
|
0
|
2
|
1
|
0
|
(0)
|
0
|
0
|
(0)
|
1
|
1
|
1
|
1
|
(0)
|
(9)
|
(8)
|
(9)
|
(7)
|
2
|
2
|
2
|
0
|
(1)
|
(0)
|
6
|
0
|
(2)
|
(6)
|
(0)
|
(1)
|
0
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(3)
|
(1)
|
(1)
|
(2)
|
2
|
(1)
|
0
|
(0)
|
(4)
|
1
|
1
|
1
|
1
|
0
|
(1)
|
0
|
|
| Other Non-Cash Items |
11
|
6
|
13
|
8
|
9
|
7
|
(2)
|
1
|
3
|
5
|
12
|
17
|
18
|
25
|
11
|
13
|
6
|
(1)
|
12
|
14
|
16
|
23
|
20
|
15
|
17
|
9
|
10
|
8
|
4
|
9
|
8
|
11
|
18
|
17
|
17
|
17
|
9
|
9
|
10
|
10
|
7
|
5
|
0
|
0
|
5
|
(1)
|
(0)
|
1
|
3
|
(1)
|
6
|
(2)
|
10
|
13
|
12
|
15
|
15
|
13
|
16
|
17
|
17
|
18
|
19
|
16
|
1
|
2
|
(6)
|
(8)
|
(1)
|
5
|
8
|
6
|
(1)
|
(2)
|
(8)
|
(7)
|
1
|
1
|
|
| Cash Taxes Paid |
2
|
5
|
0
|
6
|
5
|
5
|
8
|
10
|
9
|
9
|
8
|
7
|
7
|
6
|
1
|
(0)
|
(2)
|
(2)
|
1
|
2
|
4
|
5
|
5
|
5
|
5
|
5
|
6
|
8
|
7
|
6
|
5
|
7
|
6
|
7
|
7
|
4
|
4
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
0
|
1
|
1
|
1
|
(1)
|
5
|
6
|
13
|
18
|
17
|
20
|
20
|
15
|
12
|
9
|
9
|
15
|
18
|
19
|
21
|
19
|
18
|
18
|
18
|
18
|
19
|
21
|
20
|
19
|
17
|
15
|
14
|
13
|
|
| Cash Interest Paid |
8
|
6
|
6
|
6
|
3
|
5
|
5
|
5
|
8
|
5
|
7
|
8
|
9
|
11
|
11
|
12
|
8
|
14
|
13
|
12
|
0
|
12
|
9
|
11
|
14
|
7
|
7
|
6
|
5
|
7
|
7
|
7
|
8
|
8
|
7
|
7
|
6
|
5
|
5
|
5
|
4
|
4
|
3
|
2
|
2
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
0
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
4
|
6
|
11
|
7
|
8
|
8
|
8
|
9
|
8
|
9
|
7
|
9
|
9
|
|
| Change in Working Capital |
(41)
|
12
|
(17)
|
(29)
|
(13)
|
(29)
|
(24)
|
(23)
|
(44)
|
(29)
|
(22)
|
(29)
|
(43)
|
(44)
|
(16)
|
(14)
|
19
|
36
|
31
|
22
|
8
|
4
|
6
|
7
|
14
|
23
|
4
|
18
|
(15)
|
(10)
|
(15)
|
(50)
|
(14)
|
(9)
|
(1)
|
23
|
14
|
(4)
|
(8)
|
4
|
19
|
22
|
24
|
18
|
(1)
|
5
|
16
|
(9)
|
(15)
|
1
|
(61)
|
(9)
|
(15)
|
(23)
|
(37)
|
(41)
|
(50)
|
(27)
|
4
|
18
|
23
|
8
|
(19)
|
(55)
|
(72)
|
(93)
|
(85)
|
(70)
|
(52)
|
(60)
|
(47)
|
(26)
|
(27)
|
(14)
|
(12)
|
2
|
(3)
|
(1)
|
|
| Cash from Operating Activities |
15
N/A
|
43
+186%
|
23
-47%
|
5
-76%
|
26
+371%
|
8
-70%
|
6
-19%
|
7
+11%
|
(7)
N/A
|
8
N/A
|
21
+163%
|
16
-26%
|
1
-95%
|
(2)
N/A
|
(2)
N/A
|
7
N/A
|
36
+433%
|
51
+40%
|
59
+17%
|
54
-8%
|
40
-26%
|
51
+25%
|
53
+5%
|
52
-3%
|
62
+19%
|
60
-3%
|
45
-25%
|
56
+26%
|
18
-69%
|
26
+46%
|
19
-26%
|
(12)
N/A
|
30
N/A
|
36
+21%
|
44
+20%
|
70
+59%
|
52
-25%
|
34
-35%
|
30
-11%
|
42
+37%
|
57
+38%
|
57
0%
|
57
-1%
|
49
-13%
|
35
-30%
|
7
-80%
|
19
+172%
|
(5)
N/A
|
2
N/A
|
(2)
N/A
|
(27)
-1 170%
|
(15)
+45%
|
41
N/A
|
37
-9%
|
28
-25%
|
25
-12%
|
17
-30%
|
42
+140%
|
76
+82%
|
96
+26%
|
107
+12%
|
101
-6%
|
77
-24%
|
38
-50%
|
35
-7%
|
21
-40%
|
47
+123%
|
66
+40%
|
69
+4%
|
65
-6%
|
75
+15%
|
98
+32%
|
92
-6%
|
101
+9%
|
106
+5%
|
110
+4%
|
107
-3%
|
108
+1%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(11)
|
(14)
|
(13)
|
(15)
|
(16)
|
(11)
|
(13)
|
(14)
|
(31)
|
(31)
|
(40)
|
(49)
|
(33)
|
(34)
|
(24)
|
(15)
|
(12)
|
(10)
|
(10)
|
(9)
|
(8)
|
(13)
|
(16)
|
(19)
|
(22)
|
(18)
|
(14)
|
(15)
|
(12)
|
(13)
|
(15)
|
(13)
|
(14)
|
(11)
|
(11)
|
(13)
|
(13)
|
(14)
|
(13)
|
(14)
|
(14)
|
(12)
|
(12)
|
(9)
|
(12)
|
(2)
|
(1)
|
(0)
|
(0)
|
0
|
(3)
|
(3)
|
(18)
|
(33)
|
(32)
|
(27)
|
(31)
|
(16)
|
(17)
|
(18)
|
(17)
|
(18)
|
(21)
|
(28)
|
(29)
|
(31)
|
(31)
|
(29)
|
(30)
|
(31)
|
(33)
|
(37)
|
(38)
|
(38)
|
(37)
|
(33)
|
(36)
|
(54)
|
|
| Other Items |
(18)
|
(11)
|
(8)
|
(1)
|
(10)
|
(9)
|
(9)
|
(18)
|
(5)
|
(12)
|
(12)
|
(3)
|
(4)
|
2
|
(12)
|
(12)
|
(10)
|
(10)
|
3
|
3
|
6
|
6
|
6
|
5
|
7
|
10
|
9
|
9
|
4
|
1
|
3
|
3
|
3
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
18
|
16
|
16
|
16
|
3
|
(1)
|
(1)
|
0
|
(1)
|
0
|
1
|
0
|
1
|
3
|
2
|
2
|
0
|
(1)
|
(1)
|
(1)
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
3
|
4
|
(5)
|
(6)
|
(7)
|
(8)
|
2
|
3
|
4
|
1
|
1
|
|
| Cash from Investing Activities |
(30)
N/A
|
(25)
+16%
|
(20)
+18%
|
(16)
+23%
|
(26)
-67%
|
(20)
+24%
|
(22)
-10%
|
(32)
-43%
|
(36)
-14%
|
(44)
-21%
|
(52)
-19%
|
(52)
+1%
|
(38)
+27%
|
(32)
+15%
|
(36)
-13%
|
(27)
+25%
|
(22)
+20%
|
(21)
+4%
|
(7)
+65%
|
(6)
+24%
|
(1)
+79%
|
(7)
-541%
|
(11)
-44%
|
(14)
-30%
|
(15)
-11%
|
(8)
+51%
|
(5)
+31%
|
(5)
-2%
|
(8)
-48%
|
(12)
-46%
|
(12)
-2%
|
(10)
+15%
|
(11)
-10%
|
(9)
+18%
|
(10)
-13%
|
(12)
-17%
|
(12)
+3%
|
(13)
-10%
|
(12)
+6%
|
(13)
-6%
|
4
N/A
|
4
-15%
|
4
+1%
|
7
+88%
|
(8)
N/A
|
(2)
+72%
|
(2)
0%
|
(0)
+99%
|
(1)
-6 200%
|
1
N/A
|
(2)
N/A
|
(3)
-53%
|
(17)
-457%
|
(31)
-78%
|
(30)
+2%
|
(25)
+16%
|
(30)
-21%
|
(18)
+42%
|
(17)
+1%
|
(19)
-8%
|
(16)
+15%
|
(17)
-5%
|
(21)
-24%
|
(27)
-30%
|
(28)
-2%
|
(29)
-6%
|
(29)
+2%
|
(25)
+12%
|
(26)
-2%
|
(36)
-41%
|
(39)
-10%
|
(44)
-11%
|
(46)
-4%
|
(36)
+21%
|
(34)
+7%
|
(29)
+14%
|
(35)
-22%
|
(53)
-51%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(6)
|
(6)
|
0
|
57
|
58
|
58
|
58
|
1
|
0
|
1
|
0
|
(0)
|
0
|
(0)
|
2
|
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
|
0
|
|
| Net Issuance of Debt |
38
|
(4)
|
3
|
17
|
(13)
|
3
|
9
|
9
|
37
|
32
|
30
|
37
|
42
|
47
|
42
|
22
|
(11)
|
(30)
|
(45)
|
(29)
|
(26)
|
(27)
|
(26)
|
(24)
|
(19)
|
(32)
|
(26)
|
(33)
|
9
|
5
|
14
|
41
|
7
|
(6)
|
(4)
|
(36)
|
(20)
|
2
|
(5)
|
(11)
|
(40)
|
(41)
|
(41)
|
(37)
|
(10)
|
(3)
|
(8)
|
6
|
5
|
6
|
34
|
6
|
6
|
8
|
27
|
17
|
25
|
(2)
|
(24)
|
(29)
|
(59)
|
(45)
|
(22)
|
8
|
26
|
35
|
16
|
0
|
(10)
|
10
|
11
|
(10)
|
0
|
(21)
|
(27)
|
(33)
|
(22)
|
(5)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
(3)
|
(4)
|
0
|
(4)
|
(6)
|
(7)
|
0
|
(7)
|
(7)
|
(10)
|
(11)
|
0
|
(7)
|
(3)
|
(4)
|
(4)
|
(6)
|
(6)
|
(8)
|
(16)
|
(13)
|
(12)
|
(12)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(13)
|
(14)
|
(12)
|
(16)
|
(17)
|
(15)
|
0
|
(16)
|
(16)
|
(16)
|
0
|
(17)
|
(3)
|
(1)
|
(0)
|
(2)
|
(0)
|
(18)
|
(1)
|
(21)
|
(21)
|
(21)
|
(21)
|
(23)
|
(20)
|
(24)
|
(26)
|
(24)
|
0
|
(31)
|
(32)
|
(33)
|
0
|
(30)
|
(30)
|
(29)
|
0
|
(38)
|
(35)
|
(35)
|
0
|
(35)
|
(37)
|
(40)
|
0
|
|
| Other |
(8)
|
(6)
|
(6)
|
(6)
|
(3)
|
(5)
|
(4)
|
(4)
|
(7)
|
(4)
|
(7)
|
(8)
|
(9)
|
(11)
|
(11)
|
(12)
|
(8)
|
(14)
|
(13)
|
(12)
|
0
|
(12)
|
(9)
|
(11)
|
(14)
|
(7)
|
(7)
|
(6)
|
(5)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(7)
|
(7)
|
(6)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(6)
|
(11)
|
(7)
|
(8)
|
(8)
|
(8)
|
(9)
|
(8)
|
(9)
|
(7)
|
(9)
|
(9)
|
|
| Cash from Financing Activities |
23
N/A
|
(16)
N/A
|
(3)
+84%
|
68
N/A
|
42
-39%
|
53
+26%
|
59
+11%
|
2
-97%
|
26
+1 243%
|
23
-11%
|
16
-33%
|
22
+41%
|
26
+18%
|
29
+9%
|
23
-18%
|
1
-94%
|
(26)
N/A
|
(47)
-78%
|
(61)
-29%
|
(44)
+27%
|
(41)
+8%
|
(43)
-6%
|
(41)
+5%
|
(40)
+1%
|
(49)
-22%
|
(52)
-6%
|
(45)
+14%
|
(52)
-15%
|
(10)
+80%
|
(16)
-55%
|
(7)
+54%
|
20
N/A
|
(15)
N/A
|
(27)
-81%
|
(25)
+6%
|
(55)
-117%
|
(42)
+24%
|
(20)
+52%
|
(25)
-26%
|
(31)
-22%
|
(61)
-98%
|
(61)
0%
|
(60)
+1%
|
(55)
+8%
|
(28)
+49%
|
(6)
+80%
|
(8)
-46%
|
6
N/A
|
3
-43%
|
5
+62%
|
15
+188%
|
4
-72%
|
(16)
N/A
|
(14)
+12%
|
4
N/A
|
(6)
N/A
|
(1)
+82%
|
(25)
-2 081%
|
(50)
-102%
|
(57)
-13%
|
(85)
-49%
|
(70)
+17%
|
(55)
+22%
|
(26)
+52%
|
(10)
+63%
|
(2)
+84%
|
(19)
-1 082%
|
(41)
-115%
|
(46)
-12%
|
(26)
+42%
|
(36)
-36%
|
(52)
-45%
|
(43)
+16%
|
(65)
-50%
|
(71)
-9%
|
(77)
-8%
|
(71)
+8%
|
(54)
+24%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(0)
|
1
|
1
|
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)
|
1
|
1
|
0
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(0)
|
1
|
|
| Net Change in Cash |
8
N/A
|
2
-77%
|
(0)
N/A
|
58
N/A
|
41
-29%
|
41
-1%
|
43
+6%
|
(23)
N/A
|
(16)
+28%
|
(12)
+25%
|
(15)
-23%
|
(14)
+6%
|
(11)
+21%
|
(7)
+37%
|
(17)
-136%
|
(21)
-24%
|
(12)
+40%
|
(16)
-33%
|
(8)
+53%
|
5
N/A
|
(1)
N/A
|
(0)
+84%
|
1
N/A
|
(3)
N/A
|
(3)
-10%
|
(0)
+99%
|
(5)
-17 467%
|
(1)
+91%
|
(1)
-26%
|
(2)
-205%
|
(0)
+94%
|
(2)
-1 450%
|
4
N/A
|
1
-83%
|
8
+1 111%
|
3
-60%
|
(1)
N/A
|
1
N/A
|
(7)
N/A
|
(2)
+73%
|
1
N/A
|
0
-83%
|
0
+115%
|
1
+237%
|
(2)
N/A
|
(1)
+33%
|
8
N/A
|
0
-96%
|
4
+1 310%
|
4
-20%
|
(14)
N/A
|
(14)
+4%
|
7
N/A
|
(8)
N/A
|
2
N/A
|
(7)
N/A
|
(14)
-115%
|
(1)
+94%
|
9
N/A
|
20
+134%
|
7
-68%
|
14
+116%
|
1
-93%
|
(15)
N/A
|
(2)
+90%
|
(9)
-457%
|
0
N/A
|
1
+71%
|
(3)
N/A
|
2
N/A
|
(2)
N/A
|
1
N/A
|
3
+107%
|
(2)
N/A
|
0
N/A
|
3
+874%
|
1
-71%
|
2
+64%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
4
N/A
|
29
+722%
|
10
-67%
|
(10)
N/A
|
10
N/A
|
(3)
N/A
|
(7)
-110%
|
(7)
0%
|
(38)
-431%
|
(23)
+37%
|
(19)
+17%
|
(33)
-71%
|
(32)
+2%
|
(36)
-10%
|
(26)
+27%
|
(8)
+69%
|
24
N/A
|
40
+68%
|
49
+23%
|
46
-7%
|
33
-28%
|
37
+14%
|
37
-1%
|
33
-10%
|
39
+19%
|
42
+6%
|
30
-27%
|
42
+37%
|
6
-86%
|
13
+120%
|
4
-67%
|
(25)
N/A
|
16
N/A
|
25
+54%
|
33
+30%
|
57
+74%
|
40
-31%
|
20
-49%
|
17
-15%
|
28
+62%
|
44
+59%
|
45
+3%
|
45
-1%
|
40
-10%
|
23
-43%
|
5
-78%
|
18
+249%
|
(5)
N/A
|
2
N/A
|
(2)
N/A
|
(30)
-1 712%
|
(18)
+39%
|
23
N/A
|
4
-83%
|
(4)
N/A
|
(2)
+41%
|
(13)
-461%
|
25
N/A
|
59
+135%
|
78
+31%
|
91
+16%
|
83
-8%
|
55
-34%
|
10
-81%
|
6
-40%
|
(10)
N/A
|
16
N/A
|
38
+136%
|
39
+5%
|
34
-13%
|
41
+21%
|
61
+47%
|
54
-11%
|
63
+15%
|
69
+10%
|
78
+12%
|
71
-9%
|
54
-24%
|
|