Bio Planet SA
WSE:BIP
Cash Flow Statement
Cash Flow Statement
Bio Planet SA
| 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 |
4
|
3
|
2
|
0
|
1
|
(0)
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
4
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
|
| Other Non-Cash Items |
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Cash Interest Paid |
1
|
1
|
1
|
1
|
2
|
2
|
1
|
2
|
2
|
2
|
3
|
2
|
2
|
2
|
2
|
|
| Change in Working Capital |
(2)
|
(3)
|
(4)
|
(0)
|
9
|
12
|
12
|
9
|
(0)
|
(1)
|
(0)
|
(2)
|
(1)
|
(3)
|
(4)
|
|
| Cash from Operating Activities |
3
N/A
|
2
-49%
|
0
-70%
|
3
+418%
|
12
+378%
|
15
+23%
|
16
+9%
|
15
-10%
|
6
-61%
|
5
-5%
|
5
-1%
|
5
-10%
|
6
+26%
|
5
-16%
|
5
N/A
|
|
| Investing Cash Flow | ||||||||||||||||
| Capital Expenditures |
(4)
|
(3)
|
(11)
|
(14)
|
(23)
|
(24)
|
(16)
|
(11)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(4)
N/A
|
(3)
+23%
|
(10)
-280%
|
(14)
-32%
|
(23)
-66%
|
(23)
-1%
|
(15)
+35%
|
(11)
+29%
|
(2)
+86%
|
(1)
+20%
|
(1)
-20%
|
(1)
+10%
|
(2)
-43%
|
(2)
+7%
|
(2)
+8%
|
|
| Financing Cash Flow | ||||||||||||||||
| Net Issuance of Common Stock |
0
|
6
|
6
|
6
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
3
|
(1)
|
8
|
8
|
9
|
11
|
2
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
|
| Cash Paid for Dividends |
(2)
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Cash from Financing Activities |
0
N/A
|
1
+207%
|
10
+880%
|
11
+12%
|
11
-1%
|
9
-21%
|
(1)
N/A
|
(4)
-246%
|
(4)
-5%
|
(4)
-7%
|
(4)
+14%
|
(4)
+9%
|
(4)
-10%
|
(3)
+15%
|
(3)
-2%
|
|
| Change in Cash | ||||||||||||||||
| Net Change in Cash |
(0)
N/A
|
(0)
-8%
|
(0)
+47%
|
(0)
-152%
|
0
N/A
|
0
+2 023%
|
(0)
N/A
|
(0)
-1 500%
|
(0)
+79%
|
(0)
-2 910%
|
0
N/A
|
0
-92%
|
0
+11 233%
|
0
-74%
|
0
+100%
|
|
| Free Cash Flow | ||||||||||||||||
| Free Cash Flow |
(0)
N/A
|
(1)
-142%
|
(10)
-748%
|
(11)
-14%
|
(11)
+1%
|
(9)
+23%
|
1
N/A
|
4
+420%
|
4
+13%
|
4
0%
|
4
-6%
|
4
-10%
|
4
+19%
|
3
-24%
|
3
+4%
|
|