Braster SA
WSE:BRA
Cash Flow Statement
Cash Flow Statement
Braster SA
| 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 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(3)
|
(3)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(8)
|
(14)
|
(18)
|
(22)
|
(25)
|
(25)
|
(25)
|
(23)
|
(22)
|
(20)
|
(19)
|
(17)
|
(17)
|
(16)
|
(13)
|
(12)
|
(9)
|
(8)
|
(7)
|
(7)
|
(6)
|
(7)
|
(7)
|
(6)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(7)
|
(6)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
1
|
2
|
1
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(0)
|
(1)
|
3
|
2
|
6
|
2
|
(2)
|
(3)
|
(4)
|
(2)
|
(6)
|
4
|
(2)
|
(0)
|
(0)
|
(8)
|
(4)
|
(4)
|
0
|
(1)
|
(0)
|
1
|
(1)
|
(7)
|
(8)
|
(8)
|
(6)
|
1
|
2
|
1
|
1
|
2
|
3
|
1
|
1
|
2
|
1
|
4
|
3
|
2
|
2
|
|
| Cash from Operating Activities |
(3)
N/A
|
(4)
-5%
|
(1)
+79%
|
(1)
+8%
|
2
N/A
|
(1)
N/A
|
(6)
-316%
|
(7)
-18%
|
(9)
-33%
|
(7)
+18%
|
(14)
-86%
|
(10)
+29%
|
(18)
-90%
|
(20)
-10%
|
(22)
-7%
|
(28)
-31%
|
(24)
+14%
|
(23)
+5%
|
(18)
+24%
|
(17)
+2%
|
(16)
+9%
|
(13)
+17%
|
(14)
-9%
|
(19)
-35%
|
(18)
+5%
|
(17)
+7%
|
(12)
+27%
|
(4)
+67%
|
(2)
+46%
|
(2)
-6%
|
(2)
+18%
|
(2)
+1%
|
(1)
+28%
|
(3)
-119%
|
(2)
+20%
|
1
N/A
|
1
-35%
|
3
+269%
|
2
-46%
|
(2)
N/A
|
(1)
+22%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(4)
|
(7)
|
(13)
|
(15)
|
(13)
|
(14)
|
(18)
|
(16)
|
(15)
|
(11)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Items |
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)
|
0
|
0
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
-30%
|
(1)
-42%
|
(0)
+20%
|
(1)
-105%
|
(4)
-265%
|
(7)
-97%
|
(13)
-79%
|
(15)
-13%
|
(13)
+9%
|
(14)
-4%
|
(18)
-30%
|
(16)
+11%
|
(15)
+8%
|
(11)
+27%
|
(2)
+82%
|
(2)
-13%
|
(2)
-8%
|
(2)
+13%
|
(2)
+29%
|
(1)
+37%
|
(1)
+43%
|
(0)
+33%
|
(0)
-33%
|
(0)
+14%
|
(0)
+5%
|
(0)
+22%
|
0
N/A
|
0
N/A
|
0
+4%
|
0
-4%
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
+64%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
-64%
|
0
N/A
|
0
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
6
|
6
|
6
|
6
|
38
|
37
|
37
|
37
|
7
|
7
|
7
|
7
|
0
|
39
|
39
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
18
|
18
|
0
|
11
|
0
|
2
|
2
|
1
|
1
|
0
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
12
|
12
|
12
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
0
|
(1)
|
(1)
|
0
|
(0)
|
1
|
1
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
(0)
|
(0)
|
(0)
|
1
|
1
|
1
|
|
| Cash from Financing Activities |
0
N/A
|
6
N/A
|
6
-1%
|
6
+3%
|
6
0%
|
38
+496%
|
37
0%
|
37
-1%
|
37
0%
|
7
-81%
|
7
+2%
|
19
+169%
|
19
-1%
|
12
-39%
|
51
+327%
|
38
-25%
|
38
0%
|
38
0%
|
(1)
N/A
|
(1)
+28%
|
(1)
-4%
|
(1)
+13%
|
7
N/A
|
17
+145%
|
17
+3%
|
17
+1%
|
11
-35%
|
2
-84%
|
2
+2%
|
2
+16%
|
1
-47%
|
2
+56%
|
2
-13%
|
3
+100%
|
3
-11%
|
(1)
N/A
|
(1)
+11%
|
(3)
-187%
|
(1)
+53%
|
2
N/A
|
1
-19%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(4)
N/A
|
2
N/A
|
5
+118%
|
5
+8%
|
8
+51%
|
32
+322%
|
25
-24%
|
18
-28%
|
14
-22%
|
(14)
N/A
|
(20)
-50%
|
(8)
+60%
|
(15)
-85%
|
(23)
-53%
|
18
N/A
|
8
-58%
|
11
+46%
|
12
+7%
|
(21)
N/A
|
(20)
+7%
|
(18)
+11%
|
(14)
+18%
|
(8)
+46%
|
(3)
+60%
|
(2)
+47%
|
(0)
+96%
|
(1)
-2 123%
|
(2)
-53%
|
(0)
+88%
|
(0)
+71%
|
(1)
-822%
|
(0)
+86%
|
0
N/A
|
0
-46%
|
0
+241%
|
0
-90%
|
(0)
N/A
|
(0)
+79%
|
0
N/A
|
(0)
N/A
|
(0)
+63%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(4)
N/A
|
(4)
-7%
|
(1)
+65%
|
(1)
+13%
|
1
N/A
|
(5)
N/A
|
(13)
-157%
|
(20)
-52%
|
(24)
-20%
|
(21)
+12%
|
(27)
-33%
|
(28)
-1%
|
(34)
-24%
|
(35)
-2%
|
(32)
+7%
|
(30)
+7%
|
(27)
+12%
|
(26)
+4%
|
(20)
+23%
|
(19)
+5%
|
(17)
+12%
|
(14)
+18%
|
(15)
-8%
|
(20)
-35%
|
(18)
+7%
|
(17)
+5%
|
(12)
+28%
|
(4)
+67%
|
(2)
+46%
|
(2)
-6%
|
(2)
+18%
|
(2)
+1%
|
(1)
+28%
|
(3)
-122%
|
(2)
+20%
|
1
N/A
|
1
-35%
|
3
+269%
|
2
-46%
|
(2)
N/A
|
(1)
+22%
|
|