Black Pearl SA
WSE:BPC
Cash Flow Statement
Cash Flow Statement
Black Pearl SA
| Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | 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 |
1
|
(4)
|
(3)
|
(4)
|
(3)
|
(1)
|
(1)
|
(0)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
(6)
|
(6)
|
(7)
|
(7)
|
(0)
|
(0)
|
(5)
|
(5)
|
152
|
(165)
|
(2)
|
(0)
|
(8)
|
(8)
|
(6)
|
(6)
|
2
|
2
|
0
|
0
|
0
|
(0)
|
|
| Depreciation & Amortization |
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
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(1)
|
4
|
3
|
3
|
3
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
(0)
|
(1)
|
(1)
|
6
|
6
|
7
|
6
|
0
|
0
|
0
|
(0)
|
(157)
|
3
|
1
|
(0)
|
8
|
8
|
5
|
6
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(0)
|
0
|
0
|
5
|
0
|
0
|
162
|
(0)
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash from Operating Activities |
0
N/A
|
(1)
N/A
|
(0)
+24%
|
(0)
+27%
|
(0)
+50%
|
(0)
-33%
|
(0)
+10%
|
(0)
-22%
|
(0)
-59%
|
(0)
+33%
|
(0)
-7%
|
(0)
+64%
|
0
N/A
|
(0)
N/A
|
(0)
-50%
|
(0)
+16%
|
(0)
-75%
|
0
N/A
|
0
+31%
|
(1)
N/A
|
(1)
+6%
|
0
N/A
|
0
+8%
|
0
N/A
|
(0)
N/A
|
(0)
-3 574%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-18%
|
(0)
+27%
|
(0)
-131%
|
(0)
+75%
|
0
N/A
|
(0)
N/A
|
(0)
-21%
|
(0)
+24%
|
(0)
+59%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Other Items |
1
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(13)
|
(28)
|
(28)
|
(28)
|
(15)
|
(0)
|
0
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
1
N/A
|
1
-32%
|
0
-2%
|
0
-67%
|
0
N/A
|
(0)
N/A
|
(0)
+17%
|
0
N/A
|
0
+56%
|
0
-36%
|
(13)
N/A
|
(28)
-117%
|
(28)
-1%
|
(28)
N/A
|
(15)
+47%
|
(0)
+100%
|
0
N/A
|
(2)
N/A
|
(2)
-7%
|
(1)
+15%
|
(1)
+1%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+200%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
28
|
28
|
28
|
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 Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
1
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash Paid for Dividends |
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
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
13
|
(0)
|
(0)
|
0
|
(13)
|
(0)
|
(0)
|
1
|
1
|
2
|
2
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
0
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+100%
|
0
-80%
|
13
+81 275%
|
28
+115%
|
28
+0%
|
28
+1%
|
15
-46%
|
0
-99%
|
0
+61%
|
1
+356%
|
1
0%
|
2
+71%
|
2
-4%
|
(0)
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
+1 800%
|
(0)
N/A
|
1
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
+71%
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
+2%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
1
N/A
|
(0)
N/A
|
(0)
+50%
|
(0)
-50%
|
(0)
-167%
|
0
N/A
|
0
+42%
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-131%
|
0
N/A
|
0
-33%
|
0
-79%
|
0
+1 090%
|
(0)
N/A
|
0
N/A
|
0
+155%
|
(0)
N/A
|
(0)
-402%
|
(0)
-75%
|
(0)
+73%
|
0
N/A
|
0
+85%
|
0
-66%
|
0
+6 959%
|
0
+225%
|
0
-63%
|
0
-79%
|
(0)
N/A
|
(0)
-13%
|
(0)
+33%
|
(0)
-58%
|
(0)
+81%
|
0
N/A
|
0
-91%
|
(0)
N/A
|
0
N/A
|
0
+523%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
0
N/A
|
(1)
N/A
|
(0)
+24%
|
(0)
+27%
|
(0)
+50%
|
(0)
-33%
|
(0)
+10%
|
(0)
-22%
|
(0)
-59%
|
(0)
+33%
|
(0)
-7%
|
(0)
+64%
|
0
N/A
|
(0)
N/A
|
(0)
-50%
|
(0)
+16%
|
(0)
-75%
|
0
N/A
|
0
+31%
|
(1)
N/A
|
(1)
+6%
|
0
N/A
|
0
+8%
|
0
N/A
|
(0)
N/A
|
(0)
-3 574%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-18%
|
(0)
+27%
|
(0)
-131%
|
(0)
+75%
|
0
N/A
|
(0)
N/A
|
(0)
-21%
|
(0)
+24%
|
(0)
+59%
|
|