CFI Holding SA
WSE:CFI
Cash Flow Statement
Cash Flow Statement
CFI Holding SA
| Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | 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 | 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 | 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 |
(0)
|
1
|
1
|
0
|
2
|
3
|
(5)
|
(8)
|
(28)
|
(29)
|
(31)
|
(29)
|
(18)
|
(18)
|
(8)
|
(14)
|
(11)
|
(5)
|
(12)
|
(6)
|
4
|
1
|
13
|
17
|
33
|
55
|
79
|
94
|
84
|
79
|
74
|
61
|
67
|
53
|
65
|
64
|
54
|
57
|
39
|
36
|
65
|
57
|
43
|
52
|
(52)
|
(52)
|
(170)
|
(181)
|
(213)
|
(216)
|
(113)
|
(103)
|
19
|
43
|
46
|
83
|
70
|
69
|
71
|
26
|
28
|
38
|
33
|
|
| Depreciation & Amortization |
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
4
|
4
|
5
|
4
|
5
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
5
|
9
|
9
|
11
|
5
|
10
|
9
|
8
|
13
|
8
|
8
|
8
|
8
|
0
|
(0)
|
0
|
11
|
12
|
15
|
15
|
12
|
11
|
8
|
8
|
|
| Other Non-Cash Items |
2
|
3
|
3
|
2
|
3
|
3
|
4
|
5
|
12
|
13
|
12
|
11
|
5
|
3
|
2
|
2
|
2
|
0
|
4
|
4
|
4
|
10
|
5
|
8
|
(10)
|
(31)
|
(48)
|
(60)
|
(48)
|
(46)
|
(38)
|
(31)
|
(34)
|
(18)
|
(37)
|
(32)
|
(40)
|
(43)
|
(25)
|
(11)
|
(77)
|
(72)
|
(65)
|
(73)
|
43
|
42
|
159
|
169
|
234
|
239
|
136
|
123
|
13
|
(26)
|
8
|
(16)
|
(30)
|
(2)
|
(30)
|
20
|
19
|
7
|
9
|
|
| Cash Taxes Paid |
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
|
1
|
0
|
(1)
|
1
|
1
|
2
|
3
|
1
|
1
|
(2)
|
(2)
|
0
|
4
|
5
|
3
|
3
|
1
|
3
|
2
|
2
|
5
|
4
|
|
| Cash Interest Paid |
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
1
|
1
|
1
|
3
|
4
|
6
|
7
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
9
|
9
|
9
|
9
|
10
|
10
|
11
|
13
|
11
|
12
|
12
|
10
|
11
|
10
|
9
|
9
|
2
|
3
|
6
|
8
|
2
|
2
|
4
|
21
|
20
|
16
|
18
|
19
|
18
|
22
|
16
|
|
| Change in Working Capital |
(12)
|
(6)
|
(5)
|
(4)
|
(2)
|
(6)
|
(1)
|
2
|
13
|
14
|
18
|
16
|
13
|
16
|
6
|
12
|
8
|
4
|
8
|
4
|
(6)
|
(4)
|
(2)
|
(7)
|
19
|
34
|
11
|
17
|
(3)
|
(16)
|
(3)
|
(4)
|
(2)
|
(6)
|
7
|
3
|
20
|
27
|
22
|
24
|
79
|
76
|
71
|
72
|
17
|
25
|
41
|
31
|
41
|
33
|
27
|
32
|
(24)
|
(4)
|
(24)
|
(21)
|
7
|
(37)
|
(11)
|
0
|
(2)
|
20
|
(3)
|
|
| Cash from Operating Activities |
(7)
N/A
|
(0)
+95%
|
1
N/A
|
2
+58%
|
6
+242%
|
3
-46%
|
1
-69%
|
2
+70%
|
(0)
N/A
|
1
N/A
|
3
+156%
|
1
-52%
|
2
+84%
|
3
+42%
|
2
-54%
|
1
-16%
|
2
+15%
|
1
-17%
|
3
+114%
|
4
+44%
|
3
-22%
|
10
+218%
|
20
+107%
|
21
+8%
|
47
+121%
|
63
+33%
|
46
-26%
|
56
+22%
|
36
-35%
|
21
-41%
|
37
+71%
|
30
-19%
|
36
+20%
|
33
-7%
|
40
+21%
|
40
-1%
|
39
-3%
|
44
+15%
|
41
-7%
|
54
+30%
|
76
+42%
|
70
-8%
|
60
-14%
|
56
-7%
|
18
-68%
|
24
+30%
|
38
+63%
|
31
-19%
|
69
+121%
|
63
-8%
|
59
-7%
|
60
+3%
|
8
-87%
|
13
+62%
|
31
+145%
|
58
+87%
|
59
+3%
|
46
-23%
|
46
+0%
|
58
+26%
|
56
-3%
|
73
+31%
|
48
-34%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(34)
|
(5)
|
(5)
|
(6)
|
26
|
(6)
|
(5)
|
(5)
|
(4)
|
(1)
|
(10)
|
(9)
|
(9)
|
(10)
|
(7)
|
(6)
|
(7)
|
(8)
|
(3)
|
(4)
|
(4)
|
(2)
|
(16)
|
(22)
|
(33)
|
0
|
(19)
|
(36)
|
(27)
|
(27)
|
5
|
4
|
(2)
|
(3)
|
(6)
|
(5)
|
(0)
|
(9)
|
(4)
|
(5)
|
(3)
|
|
| Other Items |
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
2
|
2
|
1
|
1
|
2
|
1
|
1
|
0
|
(20)
|
2
|
(47)
|
(92)
|
(87)
|
(133)
|
(80)
|
(27)
|
(21)
|
(11)
|
(42)
|
(66)
|
(61)
|
(48)
|
(31)
|
(4)
|
(12)
|
(39)
|
(29)
|
(55)
|
(67)
|
(36)
|
(36)
|
0
|
(4)
|
(16)
|
(31)
|
(43)
|
(12)
|
(9)
|
11
|
(5)
|
6
|
9
|
(6)
|
(9)
|
(17)
|
(29)
|
(2)
|
0
|
(3)
|
(0)
|
|
| Cash from Investing Activities |
0
N/A
|
0
-83%
|
0
-50%
|
(0)
N/A
|
(0)
-400%
|
(0)
-300%
|
(0)
+33%
|
(0)
+22%
|
(1)
-552%
|
(2)
-29%
|
(1)
+24%
|
(1)
+44%
|
1
N/A
|
2
+92%
|
2
+22%
|
1
-33%
|
1
-1%
|
1
+11%
|
0
-65%
|
0
+4%
|
0
-70%
|
(20)
N/A
|
(32)
-56%
|
(52)
-62%
|
(97)
-87%
|
(93)
+4%
|
(107)
-14%
|
(86)
+19%
|
(33)
+62%
|
(26)
+21%
|
(15)
+42%
|
(43)
-184%
|
(76)
-77%
|
(70)
+8%
|
(57)
+18%
|
(41)
+28%
|
(11)
+73%
|
(19)
-69%
|
(45)
-145%
|
(37)
+19%
|
(59)
-60%
|
(71)
-21%
|
(40)
+44%
|
(39)
+3%
|
(16)
+59%
|
(26)
-61%
|
(48)
-87%
|
(46)
+5%
|
(62)
-35%
|
(31)
+51%
|
(19)
+39%
|
(17)
+11%
|
(1)
+96%
|
10
N/A
|
7
-30%
|
(9)
N/A
|
(15)
-74%
|
(22)
-49%
|
(30)
-33%
|
(12)
+61%
|
(4)
+66%
|
(8)
-90%
|
(3)
+58%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
21
|
21
|
21
|
10
|
0
|
0
|
8
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
5
|
(1)
|
(3)
|
(3)
|
(1)
|
1
|
3
|
1
|
3
|
4
|
1
|
3
|
1
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
9
|
18
|
35
|
41
|
26
|
43
|
21
|
10
|
14
|
8
|
7
|
27
|
28
|
16
|
18
|
(3)
|
(13)
|
(6)
|
(6)
|
(20)
|
20
|
4
|
23
|
22
|
8
|
12
|
(3)
|
(13)
|
(32)
|
(23)
|
(23)
|
4
|
(26)
|
(28)
|
(19)
|
(29)
|
(12)
|
(21)
|
(34)
|
(36)
|
(45)
|
(38)
|
|
| 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
|
(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 |
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(6)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(11)
|
(10)
|
(10)
|
(11)
|
(12)
|
(12)
|
(13)
|
(11)
|
(11)
|
(11)
|
(19)
|
(20)
|
(5)
|
(7)
|
(1)
|
(6)
|
(6)
|
(1)
|
(7)
|
(20)
|
(15)
|
(17)
|
(12)
|
(20)
|
(19)
|
(22)
|
(14)
|
|
| Cash from Financing Activities |
7
N/A
|
1
-86%
|
0
-91%
|
(0)
N/A
|
(4)
-936%
|
(2)
+43%
|
(0)
+83%
|
(2)
-391%
|
1
N/A
|
1
+2%
|
(2)
N/A
|
(0)
+76%
|
(3)
-607%
|
(5)
-59%
|
(4)
+18%
|
(4)
+2%
|
(3)
+15%
|
(3)
-2%
|
(4)
-11%
|
(3)
+10%
|
(3)
-1%
|
6
N/A
|
14
+151%
|
30
+109%
|
45
+51%
|
39
-13%
|
56
+43%
|
34
-39%
|
12
-64%
|
6
-47%
|
0
-98%
|
7
+7 100%
|
27
+274%
|
28
+3%
|
15
-45%
|
9
-42%
|
(14)
N/A
|
(22)
-62%
|
(16)
+30%
|
(18)
-15%
|
(32)
-80%
|
8
N/A
|
(6)
N/A
|
15
N/A
|
15
-5%
|
1
-94%
|
(7)
N/A
|
(22)
-232%
|
(17)
+22%
|
(39)
-121%
|
(24)
+38%
|
(29)
-21%
|
(2)
+94%
|
(26)
-1 415%
|
(35)
-33%
|
(39)
-10%
|
(45)
-15%
|
(28)
+37%
|
(34)
-21%
|
(55)
-61%
|
(55)
-1%
|
(68)
-22%
|
(52)
+24%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
1
N/A
|
1
+10%
|
1
+66%
|
1
+5%
|
1
-6%
|
0
-88%
|
0
+69%
|
(1)
N/A
|
(1)
-17%
|
(0)
+83%
|
(0)
-193%
|
0
N/A
|
0
+17%
|
0
-29%
|
(1)
N/A
|
(1)
-154%
|
(1)
+59%
|
(1)
-31%
|
(1)
+25%
|
1
N/A
|
(0)
N/A
|
(5)
-2 934%
|
2
N/A
|
(1)
N/A
|
(5)
-444%
|
8
N/A
|
(5)
N/A
|
4
N/A
|
16
+325%
|
2
-89%
|
22
+1 099%
|
(6)
N/A
|
(14)
-128%
|
(9)
+33%
|
(2)
+80%
|
7
N/A
|
14
+92%
|
3
-75%
|
(20)
N/A
|
(1)
+93%
|
(15)
-993%
|
7
N/A
|
15
+112%
|
32
+122%
|
17
-49%
|
(2)
N/A
|
(17)
-978%
|
(37)
-122%
|
(11)
+71%
|
(6)
+46%
|
16
N/A
|
15
-7%
|
5
-64%
|
(3)
N/A
|
3
N/A
|
10
+241%
|
(0)
N/A
|
(5)
-5 046%
|
(18)
-260%
|
(8)
+54%
|
(3)
+64%
|
(2)
+42%
|
(6)
-263%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(7)
N/A
|
(1)
+91%
|
0
N/A
|
1
+143%
|
5
+349%
|
2
-52%
|
1
-74%
|
1
+92%
|
(1)
N/A
|
0
N/A
|
2
+572%
|
1
-68%
|
2
+258%
|
3
+53%
|
1
-61%
|
1
-17%
|
1
+13%
|
1
-21%
|
3
+164%
|
4
+45%
|
3
-21%
|
9
+196%
|
(15)
N/A
|
17
N/A
|
42
+151%
|
56
+35%
|
72
+28%
|
50
-31%
|
31
-38%
|
16
-48%
|
33
+101%
|
29
-11%
|
26
-12%
|
24
-5%
|
31
+28%
|
29
-5%
|
32
+8%
|
38
+19%
|
35
-9%
|
46
+32%
|
73
+60%
|
66
-9%
|
57
-15%
|
54
-5%
|
2
-97%
|
1
-33%
|
6
+373%
|
31
+442%
|
50
+60%
|
27
-45%
|
32
+17%
|
33
+3%
|
12
-62%
|
17
+34%
|
29
+75%
|
55
+87%
|
53
-3%
|
40
-24%
|
45
+12%
|
48
+7%
|
52
+7%
|
69
+33%
|
45
-34%
|
|