Boombit SA
WSE:BBT
Cash Flow Statement
Cash Flow Statement
Boombit SA
| 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 |
(11)
|
(12)
|
(13)
|
(11)
|
(3)
|
1
|
5
|
18
|
15
|
19
|
21
|
22
|
20
|
15
|
15
|
9
|
7
|
15
|
13
|
14
|
16
|
14
|
15
|
7
|
4
|
(5)
|
(7)
|
|
| Depreciation & Amortization |
(1)
|
(0)
|
1
|
7
|
8
|
10
|
11
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
12
|
12
|
12
|
12
|
13
|
14
|
15
|
17
|
18
|
18
|
19
|
|
| Other Non-Cash Items |
(0)
|
(1)
|
0
|
7
|
7
|
8
|
8
|
5
|
5
|
5
|
5
|
1
|
1
|
1
|
1
|
3
|
3
|
3
|
5
|
4
|
4
|
7
|
7
|
(0)
|
1
|
2
|
1
|
|
| Cash Taxes Paid |
(2)
|
(0)
|
(1)
|
0
|
0
|
(1)
|
(0)
|
1
|
1
|
4
|
4
|
3
|
3
|
2
|
3
|
3
|
2
|
2
|
2
|
2
|
3
|
2
|
2
|
2
|
2
|
2
|
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
|
|
| Change in Working Capital |
7
|
5
|
10
|
1
|
(6)
|
(1)
|
(6)
|
(12)
|
(9)
|
(12)
|
(8)
|
(6)
|
(2)
|
(2)
|
(5)
|
20
|
23
|
15
|
18
|
(9)
|
(12)
|
(19)
|
(24)
|
(3)
|
(4)
|
8
|
11
|
|
| Cash from Operating Activities |
(5)
N/A
|
(8)
-69%
|
(2)
+71%
|
3
N/A
|
7
+128%
|
17
+158%
|
19
+6%
|
24
+28%
|
24
+1%
|
25
+6%
|
30
+19%
|
30
-1%
|
32
+5%
|
27
-16%
|
24
-11%
|
44
+86%
|
45
+1%
|
46
+2%
|
47
+4%
|
21
-55%
|
22
+3%
|
17
-23%
|
13
-21%
|
21
+57%
|
18
-13%
|
23
+25%
|
23
+3%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||
| Capital Expenditures |
(3)
|
(5)
|
(4)
|
(20)
|
(17)
|
(14)
|
(12)
|
(10)
|
(9)
|
(9)
|
(10)
|
(10)
|
(12)
|
(14)
|
(15)
|
(20)
|
(22)
|
(24)
|
(26)
|
(28)
|
(31)
|
(35)
|
(36)
|
(35)
|
(32)
|
(29)
|
(28)
|
|
| Other Items |
(11)
|
(11)
|
(13)
|
(4)
|
(3)
|
(3)
|
(0)
|
4
|
3
|
3
|
3
|
(0)
|
2
|
2
|
2
|
2
|
1
|
1
|
3
|
3
|
3
|
3
|
0
|
3
|
3
|
3
|
3
|
|
| Cash from Investing Activities |
(14)
N/A
|
(15)
-10%
|
(17)
-13%
|
(24)
-37%
|
(21)
+13%
|
(17)
+18%
|
(12)
+30%
|
(7)
+44%
|
(6)
+10%
|
(6)
+2%
|
(6)
-6%
|
(10)
-59%
|
(10)
-4%
|
(12)
-16%
|
(14)
-16%
|
(18)
-32%
|
(22)
-18%
|
(23)
-6%
|
(23)
+0%
|
(24)
-6%
|
(28)
-17%
|
(32)
-13%
|
(35)
-9%
|
(32)
+8%
|
(29)
+10%
|
(26)
+11%
|
(25)
+5%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
23
|
23
|
23
|
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 |
4
|
(0)
|
(2)
|
(2)
|
(5)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash Paid for Dividends |
2
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(8)
|
0
|
0
|
(12)
|
(14)
|
0
|
0
|
(17)
|
(10)
|
(11)
|
(11)
|
(5)
|
(5)
|
(5)
|
(5)
|
0
|
|
| 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)
|
|
| Cash from Financing Activities |
6
N/A
|
25
+335%
|
24
-4%
|
21
-12%
|
18
-18%
|
(1)
N/A
|
(0)
+99%
|
(0)
-410%
|
(0)
-29%
|
(3)
-3 936%
|
(3)
-2%
|
(8)
-183%
|
(8)
+1%
|
(4)
+49%
|
(12)
-216%
|
(14)
-11%
|
(14)
0%
|
(15)
-8%
|
(17)
-13%
|
(11)
+38%
|
(11)
-5%
|
(11)
0%
|
(5)
+51%
|
(5)
N/A
|
(5)
+10%
|
(5)
-1%
|
(0)
+97%
|
|
| Change in Cash | ||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
|
| Net Change in Cash |
(13)
N/A
|
2
N/A
|
4
+101%
|
1
-79%
|
4
+350%
|
(1)
N/A
|
6
N/A
|
17
+174%
|
18
+7%
|
17
-6%
|
22
+28%
|
13
-43%
|
13
+7%
|
11
-20%
|
(3)
N/A
|
12
N/A
|
10
-19%
|
8
-18%
|
8
-2%
|
(13)
N/A
|
(18)
-33%
|
(26)
-49%
|
(28)
-5%
|
(17)
+39%
|
(16)
+5%
|
(8)
+47%
|
(2)
+82%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||
| Free Cash Flow |
(8)
N/A
|
(13)
-62%
|
(6)
+50%
|
(17)
-166%
|
(10)
+38%
|
4
N/A
|
7
+90%
|
13
+95%
|
15
+8%
|
16
+11%
|
21
+29%
|
20
-3%
|
20
-2%
|
13
-35%
|
8
-36%
|
24
+195%
|
23
-7%
|
22
-3%
|
22
-3%
|
(6)
N/A
|
(9)
-47%
|
(18)
-90%
|
(22)
-24%
|
(14)
+36%
|
(14)
+3%
|
(6)
+55%
|
(4)
+29%
|
|