Cyber_Folks SA
WSE:CBF
Cash Flow Statement
Cash Flow Statement
Cyber_Folks SA
| Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||
| Net Income |
91
|
87
|
97
|
105
|
159
|
154
|
158
|
159
|
116
|
|
| Depreciation & Amortization |
50
|
33
|
33
|
34
|
34
|
34
|
40
|
50
|
59
|
|
| Stock-Based Compensation |
0
|
4
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
63
|
20
|
17
|
16
|
(29)
|
(14)
|
(4)
|
13
|
73
|
|
| Cash Taxes Paid |
28
|
17
|
18
|
14
|
9
|
12
|
19
|
18
|
28
|
|
| Cash Interest Paid |
40
|
26
|
25
|
23
|
21
|
19
|
24
|
33
|
44
|
|
| Change in Working Capital |
(13)
|
(3)
|
(4)
|
3
|
8
|
12
|
0
|
(8)
|
(18)
|
|
| Cash from Operating Activities |
191
N/A
|
137
-28%
|
143
+5%
|
158
+11%
|
172
+8%
|
187
+9%
|
195
+4%
|
214
+10%
|
231
+8%
|
|
| Investing Cash Flow | ||||||||||
| Capital Expenditures |
(26)
|
(18)
|
(18)
|
(22)
|
(24)
|
(27)
|
(31)
|
(35)
|
(38)
|
|
| Other Items |
(249)
|
22
|
21
|
22
|
105
|
42
|
(423)
|
(439)
|
(536)
|
|
| Cash from Investing Activities |
(275)
N/A
|
4
N/A
|
3
-24%
|
0
-94%
|
81
+45 911%
|
15
-81%
|
(454)
N/A
|
(474)
-5%
|
(574)
-21%
|
|
| Financing Cash Flow | ||||||||||
| Net Issuance of Common Stock |
2
|
3
|
0
|
0
|
0
|
(7)
|
0
|
0
|
117
|
|
| Net Issuance of Debt |
90
|
(68)
|
(69)
|
(79)
|
(88)
|
(65)
|
432
|
455
|
453
|
|
| Cash Paid for Dividends |
(23)
|
(13)
|
0
|
(34)
|
(21)
|
(21)
|
0
|
(28)
|
(28)
|
|
| Other |
(60)
|
(44)
|
(43)
|
(54)
|
(46)
|
(38)
|
(44)
|
(71)
|
(90)
|
|
| Cash from Financing Activities |
8
N/A
|
(122)
N/A
|
(123)
0%
|
(167)
-37%
|
(156)
+7%
|
(131)
+16%
|
360
N/A
|
349
-3%
|
452
+30%
|
|
| Change in Cash | ||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
(2)
|
(2)
|
(2)
|
(3)
|
0
|
(2)
|
(4)
|
(1)
|
|
| Net Change in Cash |
(76)
N/A
|
16
N/A
|
21
+31%
|
(11)
N/A
|
94
N/A
|
73
-23%
|
99
+36%
|
85
-15%
|
109
+28%
|
|
| Free Cash Flow | ||||||||||
| Free Cash Flow |
165
N/A
|
119
-28%
|
125
+5%
|
136
+9%
|
148
+9%
|
161
+8%
|
164
+2%
|
179
+9%
|
193
+8%
|
|