Eko Export SA
WSE:EEX
Cash Flow Statement
Cash Flow Statement
Eko Export SA
| 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 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(1)
|
0
|
1
|
1
|
2
|
4
|
7
|
7
|
7
|
7
|
(2)
|
(1)
|
3
|
4
|
15
|
16
|
15
|
14
|
10
|
8
|
9
|
7
|
3
|
4
|
2
|
(1)
|
1
|
(1)
|
(5)
|
(4)
|
(7)
|
(7)
|
(5)
|
(6)
|
(23)
|
(23)
|
(22)
|
(16)
|
(0)
|
3
|
(5)
|
(8)
|
(16)
|
(19)
|
(13)
|
(10)
|
(5)
|
(10)
|
(7)
|
(5)
|
(43)
|
(38)
|
(48)
|
(51)
|
(8)
|
(10)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
2
|
2
|
1
|
1
|
2
|
2
|
2
|
1
|
2
|
3
|
3
|
4
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
5
|
5
|
3
|
2
|
0
|
(1)
|
|
| Other Non-Cash Items |
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(7)
|
0
|
0
|
1
|
6
|
(2)
|
(0)
|
0
|
1
|
1
|
1
|
(0)
|
1
|
(0)
|
3
|
2
|
0
|
3
|
20
|
21
|
20
|
17
|
(1)
|
(10)
|
1
|
1
|
10
|
14
|
6
|
6
|
(0)
|
5
|
(2)
|
(2)
|
32
|
25
|
37
|
38
|
2
|
4
|
|
| 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
|
1
|
0
|
1
|
1
|
0
|
0
|
(0)
|
1
|
0
|
(0)
|
0
|
0
|
0
|
1
|
(0)
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
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
|
|
| Change in Working Capital |
(2)
|
(4)
|
(4)
|
(5)
|
(6)
|
(10)
|
(8)
|
(4)
|
(0)
|
2
|
5
|
(1)
|
0
|
2
|
(13)
|
(11)
|
(4)
|
(12)
|
1
|
3
|
(6)
|
2
|
(0)
|
(0)
|
(2)
|
1
|
(1)
|
2
|
4
|
4
|
4
|
4
|
6
|
(0)
|
0
|
(2)
|
(0)
|
4
|
(3)
|
1
|
(6)
|
(5)
|
0
|
(2)
|
3
|
2
|
6
|
8
|
9
|
5
|
8
|
7
|
8
|
13
|
6
|
8
|
|
| Cash from Operating Activities |
(2)
N/A
|
(3)
-47%
|
(2)
+30%
|
(4)
-80%
|
(4)
-9%
|
(5)
-34%
|
(0)
+92%
|
4
N/A
|
8
+113%
|
10
+25%
|
4
-62%
|
(1)
N/A
|
4
N/A
|
7
+79%
|
3
-49%
|
6
+80%
|
4
-34%
|
3
-21%
|
12
+298%
|
13
+3%
|
11
-18%
|
8
-23%
|
4
-47%
|
5
+21%
|
2
-55%
|
3
+18%
|
2
-19%
|
1
-34%
|
1
-16%
|
3
+104%
|
1
-52%
|
2
+24%
|
3
+112%
|
(2)
N/A
|
(1)
+37%
|
(2)
-100%
|
0
N/A
|
5
+16 227%
|
(3)
N/A
|
(3)
-29%
|
(7)
-100%
|
(8)
-23%
|
(2)
+81%
|
(3)
-77%
|
1
N/A
|
3
+150%
|
5
+57%
|
7
+36%
|
4
-35%
|
2
-55%
|
1
-53%
|
(1)
N/A
|
(0)
+75%
|
1
N/A
|
1
+2%
|
2
+121%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(3)
|
(2)
|
(2)
|
(3)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(3)
|
(4)
|
(6)
|
(5)
|
(4)
|
0
|
0
|
0
|
(0)
|
0
|
(2)
|
(4)
|
(8)
|
0
|
0
|
0
|
(1)
|
(2)
|
(1)
|
(1)
|
(0)
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Items |
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(12)
|
(14)
|
(24)
|
(25)
|
(24)
|
(29)
|
(24)
|
(19)
|
(13)
|
(7)
|
(4)
|
(5)
|
(3)
|
(2)
|
0
|
2
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
5
|
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 |
(1)
N/A
|
(3)
-110%
|
(2)
+20%
|
(2)
-7%
|
(3)
-9%
|
(1)
+44%
|
(2)
-43%
|
(4)
-88%
|
(5)
-40%
|
(7)
-28%
|
(8)
-22%
|
(9)
-2%
|
(14)
-63%
|
(16)
-13%
|
(27)
-70%
|
(29)
-9%
|
(30)
-4%
|
(34)
-12%
|
(26)
+24%
|
(22)
+17%
|
(13)
+39%
|
(7)
+46%
|
(4)
+46%
|
(5)
-36%
|
(5)
+2%
|
(6)
-16%
|
(8)
-30%
|
(6)
+25%
|
(6)
-1%
|
(4)
+32%
|
(1)
+69%
|
(2)
-25%
|
(1)
+34%
|
(1)
+7%
|
5
N/A
|
5
+6%
|
4
-23%
|
3
-21%
|
(2)
N/A
|
(2)
-6%
|
(3)
-24%
|
(1)
+77%
|
(0)
+65%
|
(0)
+56%
|
2
N/A
|
0
-81%
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
+49%
|
0
N/A
|
0
+96%
|
0
+34%
|
0
N/A
|
0
N/A
|
(0)
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
3
|
8
|
8
|
0
|
12
|
7
|
7
|
7
|
0
|
(1)
|
0
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
3
|
0
|
0
|
0
|
5
|
0
|
0
|
5
|
3
|
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 |
1
|
1
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
3
|
3
|
5
|
7
|
4
|
3
|
0
|
2
|
5
|
11
|
11
|
7
|
5
|
1
|
1
|
0
|
(0)
|
2
|
1
|
4
|
2
|
(5)
|
(5)
|
(6)
|
(7)
|
(0)
|
1
|
(2)
|
(1)
|
(0)
|
0
|
4
|
4
|
2
|
3
|
(2)
|
(3)
|
(4)
|
(6)
|
(4)
|
(2)
|
(1)
|
1
|
(0)
|
(1)
|
(1)
|
(2)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
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 |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
2
|
4
|
0
|
5
|
3
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
1
|
0
|
0
|
(0)
|
(1)
|
0
|
(7)
|
0
|
0
|
0
|
5
|
0
|
5
|
4
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(1)
|
0
|
(0)
|
(1)
|
(0)
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
4
N/A
|
8
+126%
|
7
-14%
|
7
-1%
|
11
+64%
|
6
-45%
|
6
-10%
|
6
0%
|
(4)
N/A
|
(0)
+94%
|
1
N/A
|
3
+421%
|
7
+132%
|
5
-31%
|
26
+430%
|
23
-11%
|
26
+15%
|
32
+20%
|
9
-70%
|
9
-7%
|
2
-72%
|
(2)
N/A
|
(0)
+84%
|
(0)
+81%
|
3
N/A
|
3
+8%
|
6
+79%
|
4
-20%
|
5
+5%
|
2
-63%
|
0
-93%
|
0
+120%
|
(2)
N/A
|
3
N/A
|
(4)
N/A
|
(3)
+25%
|
(4)
-45%
|
(8)
-97%
|
4
N/A
|
5
+14%
|
9
+78%
|
9
-3%
|
2
-81%
|
3
+70%
|
(3)
N/A
|
(3)
-22%
|
(5)
-49%
|
(7)
-36%
|
(4)
+37%
|
(2)
+52%
|
(1)
+48%
|
0
N/A
|
0
-87%
|
(1)
N/A
|
(1)
+15%
|
(2)
-114%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
0
N/A
|
2
+871%
|
3
+15%
|
1
-70%
|
5
+477%
|
(1)
N/A
|
3
N/A
|
5
+75%
|
(1)
N/A
|
3
N/A
|
(4)
N/A
|
(6)
-54%
|
(3)
+48%
|
(4)
-32%
|
2
N/A
|
(0)
N/A
|
(0)
+63%
|
1
N/A
|
(4)
N/A
|
(0)
+100%
|
(0)
-950%
|
(1)
-195%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
+71%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
-63%
|
0
+168%
|
0
+20%
|
(0)
N/A
|
0
N/A
|
0
+1 108%
|
(0)
N/A
|
(0)
-138%
|
(0)
+68%
|
(0)
-485%
|
(0)
+58%
|
0
N/A
|
(0)
N/A
|
(0)
+40%
|
0
N/A
|
0
+157%
|
0
-93%
|
(0)
N/A
|
(0)
-288%
|
(0)
-80%
|
(0)
+56%
|
(0)
+78%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(3)
N/A
|
(6)
-73%
|
(4)
+24%
|
(6)
-43%
|
(7)
-9%
|
(7)
-4%
|
(2)
+68%
|
2
N/A
|
5
+197%
|
6
+28%
|
(0)
N/A
|
(4)
-2 667%
|
1
N/A
|
5
+221%
|
0
-96%
|
2
+1 065%
|
(2)
N/A
|
(2)
-14%
|
9
N/A
|
13
+45%
|
11
-17%
|
8
-22%
|
4
-48%
|
5
+22%
|
0
-97%
|
(1)
N/A
|
(6)
-313%
|
1
N/A
|
1
-16%
|
3
+104%
|
(0)
N/A
|
(0)
-46%
|
2
N/A
|
(3)
N/A
|
(1)
+63%
|
(2)
-99%
|
(1)
+59%
|
3
N/A
|
(4)
N/A
|
(5)
-19%
|
(9)
-71%
|
(9)
+5%
|
(2)
+80%
|
(3)
-57%
|
1
N/A
|
3
+150%
|
5
+57%
|
7
+36%
|
4
-37%
|
2
-56%
|
1
-51%
|
(1)
N/A
|
(0)
+75%
|
1
N/A
|
1
+2%
|
2
+121%
|
|