Brand 24 SA
WSE:B24
Cash Flow Statement
Cash Flow Statement
Brand 24 SA
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||
| Net Income |
(1)
|
0
|
0
|
(3)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
1
|
1
|
2
|
2
|
3
|
4
|
4
|
4
|
(1)
|
(0)
|
1
|
1
|
4
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
1
|
0
|
0
|
(0)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
0
|
1
|
1
|
|
| Cash Interest Paid |
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
|
|
| Change in Working Capital |
(0)
|
(1)
|
(1)
|
3
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
(1)
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
2
|
1
|
2
|
0
|
2
|
1
|
1
|
1
|
(1)
|
1
|
0
|
(0)
|
|
| Cash from Operating Activities |
(1)
N/A
|
(0)
+65%
|
(0)
-106%
|
1
N/A
|
0
-98%
|
0
+650%
|
1
+450%
|
1
+20%
|
1
+26%
|
2
+68%
|
2
-14%
|
3
+39%
|
2
-30%
|
1
-35%
|
2
+82%
|
2
-1%
|
3
+31%
|
4
+31%
|
3
-15%
|
3
+13%
|
4
+23%
|
5
+10%
|
5
+16%
|
5
-3%
|
7
+26%
|
7
+1%
|
9
+33%
|
7
-18%
|
7
-3%
|
3
-50%
|
3
-24%
|
6
+136%
|
6
-5%
|
8
+41%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(4)
|
(3)
|
(3)
|
(2)
|
(4)
|
(4)
|
(4)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
1
|
0
|
1
|
1
|
2
|
0
|
1
|
1
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
+24%
|
(0)
-15%
|
(1)
-90%
|
(1)
-55%
|
(1)
-7%
|
(1)
-31%
|
(1)
-3%
|
(1)
+15%
|
(2)
-69%
|
(2)
+15%
|
(2)
-45%
|
(2)
+2%
|
(2)
+20%
|
(2)
-32%
|
(2)
+23%
|
(2)
-4%
|
(2)
-1%
|
(2)
+0%
|
(1)
+31%
|
(2)
-29%
|
(2)
-24%
|
(2)
-13%
|
(3)
-23%
|
(3)
-7%
|
(3)
-9%
|
(4)
-21%
|
(2)
+48%
|
(2)
+10%
|
(2)
+11%
|
(1)
+35%
|
(4)
-250%
|
(4)
-3%
|
(4)
-7%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
3
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(0)
|
1
|
1
|
(1)
|
(0)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(2)
|
(2)
|
(2)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Other |
(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
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
(0)
N/A
|
1
N/A
|
1
+33%
|
2
+164%
|
3
+43%
|
2
-31%
|
1
-39%
|
(2)
N/A
|
(2)
+4%
|
(1)
+16%
|
(1)
+21%
|
(1)
+44%
|
(0)
+76%
|
1
N/A
|
1
-26%
|
0
-49%
|
(0)
N/A
|
(1)
-430%
|
(1)
-5%
|
(1)
-3%
|
(1)
-2%
|
(2)
-10%
|
(2)
-1%
|
(2)
-10%
|
(2)
+1%
|
(2)
+4%
|
(1)
+25%
|
(1)
+28%
|
(1)
+18%
|
(1)
-50%
|
(2)
-43%
|
(2)
-25%
|
(2)
-13%
|
(2)
+7%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(1)
N/A
|
0
N/A
|
0
-50%
|
2
+4 580%
|
2
-21%
|
1
-41%
|
1
-32%
|
(2)
N/A
|
(1)
+27%
|
(1)
+27%
|
(1)
+25%
|
(0)
+64%
|
(1)
-98%
|
0
N/A
|
0
+78%
|
1
+58%
|
1
+3%
|
0
-35%
|
(0)
N/A
|
1
N/A
|
1
+54%
|
1
-10%
|
1
+42%
|
1
-55%
|
2
+172%
|
2
-5%
|
4
+109%
|
4
+18%
|
4
+3%
|
1
-83%
|
0
-97%
|
1
+2 696%
|
(0)
N/A
|
2
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(0)
+48%
|
(1)
-52%
|
0
N/A
|
(1)
N/A
|
(1)
+8%
|
(0)
+49%
|
(0)
+33%
|
0
N/A
|
0
+68%
|
0
-8%
|
0
+9%
|
(0)
N/A
|
(1)
-45%
|
(0)
+64%
|
0
N/A
|
1
+186%
|
2
+95%
|
1
-30%
|
1
+7%
|
2
+34%
|
2
+2%
|
2
+26%
|
2
-17%
|
3
+63%
|
2
-24%
|
4
+67%
|
4
-6%
|
4
0%
|
1
-79%
|
0
-33%
|
3
+410%
|
2
-18%
|
4
+105%
|
|