BioMaxima SA
WSE:BMX
Cash Flow Statement
Cash Flow Statement
BioMaxima SA
| 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 |
3
|
5
|
7
|
15
|
13
|
12
|
13
|
36
|
39
|
38
|
36
|
6
|
2
|
1
|
0
|
(0)
|
(1)
|
(1)
|
0
|
1
|
0
|
0
|
|
| Depreciation & Amortization |
3
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
|
| Other Non-Cash Items |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
(0)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
|
| Cash Taxes Paid |
0
|
1
|
0
|
2
|
2
|
2
|
2
|
7
|
7
|
7
|
7
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Change in Working Capital |
(3)
|
(2)
|
(5)
|
(9)
|
(3)
|
(7)
|
(15)
|
(15)
|
(9)
|
(11)
|
(0)
|
(1)
|
(6)
|
(1)
|
(2)
|
2
|
2
|
(4)
|
(5)
|
(6)
|
(6)
|
(3)
|
|
| Cash from Operating Activities |
3
N/A
|
5
+70%
|
4
-19%
|
8
+90%
|
12
+55%
|
8
-36%
|
(0)
N/A
|
23
N/A
|
32
+37%
|
30
-6%
|
37
+24%
|
5
-85%
|
(3)
N/A
|
1
N/A
|
2
+10%
|
5
+214%
|
5
-4%
|
(1)
N/A
|
(0)
+82%
|
(1)
-582%
|
(1)
-5%
|
2
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||
| Capital Expenditures |
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(4)
|
(4)
|
(3)
|
(4)
|
(10)
|
(12)
|
(18)
|
(20)
|
(18)
|
(16)
|
(10)
|
(6)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
0
|
2
|
2
|
2
|
2
|
1
|
2
|
|
| Cash from Investing Activities |
(2)
N/A
|
(2)
+25%
|
(2)
-3%
|
(3)
-63%
|
(4)
-47%
|
(5)
-24%
|
(3)
+31%
|
(3)
+25%
|
(1)
+52%
|
(2)
-68%
|
(8)
-287%
|
(9)
-21%
|
(16)
-65%
|
(18)
-15%
|
(17)
+3%
|
(16)
+8%
|
(8)
+48%
|
(4)
+48%
|
(1)
+82%
|
(0)
+43%
|
(1)
-153%
|
(0)
+77%
|
|
| Financing Cash Flow | |||||||||||||||||||||||
| Net Issuance of Common Stock |
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(5)
|
(5)
|
(5)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(3)
|
(3)
|
(1)
|
(5)
|
(6)
|
(3)
|
3
|
(1)
|
(3)
|
(5)
|
(12)
|
(3)
|
0
|
3
|
7
|
7
|
5
|
5
|
1
|
2
|
3
|
0
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(2)
|
(2)
|
(2)
|
(4)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Cash from Financing Activities |
(1)
N/A
|
(1)
+43%
|
1
N/A
|
(3)
N/A
|
(6)
-130%
|
(3)
+46%
|
2
N/A
|
(3)
N/A
|
(4)
-34%
|
(12)
-251%
|
(19)
-57%
|
(10)
+49%
|
(9)
+6%
|
0
N/A
|
4
+141 633%
|
4
+4%
|
4
-20%
|
4
+15%
|
0
-92%
|
1
+316%
|
2
+30%
|
(1)
N/A
|
|
| Change in Cash | |||||||||||||||||||||||
| Net Change in Cash |
(0)
N/A
|
3
N/A
|
4
+45%
|
2
-46%
|
1
-34%
|
(1)
N/A
|
(1)
-63%
|
18
N/A
|
27
+51%
|
15
-43%
|
10
-36%
|
(14)
N/A
|
(28)
-103%
|
(16)
+42%
|
(11)
+31%
|
(6)
+44%
|
0
N/A
|
(1)
N/A
|
(1)
+41%
|
(0)
+74%
|
(0)
-213%
|
1
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||
| Free Cash Flow |
1
N/A
|
3
+348%
|
2
-33%
|
5
+120%
|
7
+61%
|
3
-66%
|
(5)
N/A
|
19
N/A
|
29
+51%
|
26
-11%
|
27
+5%
|
(6)
N/A
|
(21)
-239%
|
(18)
+12%
|
(16)
+10%
|
(11)
+32%
|
(5)
+55%
|
(7)
-33%
|
(2)
+63%
|
(3)
-23%
|
(3)
-3%
|
0
N/A
|
|