ATC Cargo SA
WSE:ATA
Cash Flow Statement
Cash Flow Statement
ATC Cargo SA
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||
| Net Income |
1
|
1
|
1
|
2
|
3
|
4
|
4
|
6
|
4
|
3
|
3
|
3
|
6
|
8
|
10
|
13
|
21
|
22
|
23
|
25
|
26
|
27
|
26
|
19
|
11
|
9
|
12
|
15
|
17
|
18
|
16
|
|
| Depreciation & Amortization |
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
1
|
2
|
2
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Other Non-Cash Items |
(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)
|
(3)
|
(3)
|
(2)
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
|
| Change in Working Capital |
(2)
|
(3)
|
2
|
10
|
10
|
9
|
6
|
(3)
|
(5)
|
0
|
0
|
(1)
|
2
|
2
|
2
|
5
|
3
|
(3)
|
(10)
|
(0)
|
(2)
|
(6)
|
(4)
|
(9)
|
(11)
|
(14)
|
(16)
|
(19)
|
(5)
|
(1)
|
12
|
|
| Cash from Operating Activities |
0
N/A
|
(2)
N/A
|
3
N/A
|
11
+244%
|
14
+28%
|
13
-7%
|
10
-23%
|
3
-70%
|
1
-77%
|
4
+407%
|
4
+0%
|
4
-3%
|
10
+173%
|
12
+24%
|
15
+23%
|
19
+32%
|
25
+29%
|
21
-18%
|
15
-26%
|
28
+81%
|
26
-8%
|
24
-5%
|
24
0%
|
12
-51%
|
2
-81%
|
(3)
N/A
|
(3)
-2%
|
(2)
+30%
|
11
N/A
|
16
+45%
|
28
+70%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other Items |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(5)
|
(5)
|
(4)
|
(1)
|
(1)
|
(1)
|
3
|
3
|
4
|
4
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
1
|
1
|
(1)
|
(0)
|
(1)
|
|
| Cash from Investing Activities |
(1)
N/A
|
(1)
+13%
|
(1)
-17%
|
(1)
-25%
|
(1)
+13%
|
(1)
+7%
|
(1)
-9%
|
(1)
-2%
|
(5)
-352%
|
(5)
-5%
|
(5)
+2%
|
(5)
-7%
|
(1)
+73%
|
(1)
+6%
|
(1)
-13%
|
3
N/A
|
2
-32%
|
2
+16%
|
2
+8%
|
(1)
N/A
|
(0)
+81%
|
0
N/A
|
(0)
N/A
|
(0)
-3%
|
(0)
-49%
|
(1)
-155%
|
(0)
+71%
|
(0)
-16%
|
(2)
-527%
|
(2)
+11%
|
(2)
-29%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
1
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
(3)
|
(5)
|
(7)
|
(13)
|
(4)
|
(1)
|
(1)
|
0
|
(1)
|
(2)
|
2
|
(1)
|
(1)
|
2
|
(3)
|
(1)
|
(1)
|
(4)
|
(2)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
(20)
|
(20)
|
0
|
0
|
(6)
|
(6)
|
0
|
0
|
|
| Other |
(1)
|
2
|
(1)
|
(1)
|
(0)
|
(2)
|
(2)
|
(4)
|
(2)
|
(5)
|
0
|
(0)
|
(0)
|
0
|
(4)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
|
| Cash from Financing Activities |
0
N/A
|
2
+2 054%
|
(1)
N/A
|
(1)
+19%
|
(4)
-218%
|
(2)
+34%
|
(2)
+30%
|
(4)
-119%
|
(2)
+58%
|
(5)
-254%
|
0
N/A
|
3
+5 163%
|
(5)
N/A
|
(7)
-31%
|
(13)
-79%
|
(17)
-30%
|
(8)
+55%
|
(5)
+39%
|
(4)
+7%
|
(0)
+98%
|
(2)
-1 996%
|
(2)
-54%
|
1
N/A
|
(21)
N/A
|
(21)
+0%
|
(18)
+15%
|
(24)
-30%
|
(7)
+69%
|
(7)
-3%
|
(10)
-33%
|
(8)
+20%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
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 |
(1)
N/A
|
(2)
-116%
|
1
N/A
|
9
+832%
|
10
+9%
|
10
+3%
|
8
-24%
|
(2)
N/A
|
(5)
-226%
|
(7)
-27%
|
(1)
+85%
|
1
N/A
|
3
+89%
|
4
+36%
|
0
-89%
|
6
+1 172%
|
19
+249%
|
18
-8%
|
13
-25%
|
26
+95%
|
24
-9%
|
22
-8%
|
25
+14%
|
(10)
N/A
|
(19)
-97%
|
(22)
-13%
|
(26)
-21%
|
(10)
+64%
|
2
N/A
|
5
+142%
|
17
+258%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||
| Free Cash Flow |
(0)
N/A
|
(2)
-602%
|
3
N/A
|
11
+244%
|
14
+25%
|
13
-5%
|
10
-23%
|
3
-70%
|
1
-81%
|
4
+527%
|
3
-2%
|
3
-16%
|
9
+208%
|
11
+26%
|
14
+23%
|
19
+34%
|
24
+25%
|
19
-19%
|
14
-27%
|
26
+91%
|
25
-5%
|
24
-6%
|
24
0%
|
11
-52%
|
2
-86%
|
(4)
N/A
|
(4)
-15%
|
(4)
+15%
|
10
N/A
|
15
+51%
|
27
+77%
|
|