Erato Energy SA
WSE:ERA
Cash Flow Statement
Cash Flow Statement
Erato Energy SA
| Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||
| Net Income |
5
|
(3)
|
(2)
|
(5)
|
(2)
|
(5)
|
(5)
|
(5)
|
(0)
|
(1)
|
(2)
|
(1)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
3
|
3
|
3
|
2
|
1
|
1
|
1
|
1
|
(0)
|
0
|
0
|
(0)
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Change in Working Capital |
(17)
|
(5)
|
(8)
|
2
|
(5)
|
(1)
|
3
|
4
|
4
|
2
|
2
|
2
|
|
| Cash from Operating Activities |
(9)
N/A
|
(4)
+53%
|
(6)
-47%
|
(1)
+84%
|
(5)
-427%
|
(4)
+20%
|
(0)
+96%
|
1
N/A
|
4
+641%
|
2
-61%
|
2
-3%
|
1
-28%
|
|
| Investing Cash Flow | |||||||||||||
| Capital Expenditures |
(0)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
|
| Other Items |
8
|
2
|
0
|
(3)
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
|
| Cash from Investing Activities |
8
N/A
|
1
-90%
|
3
+258%
|
(5)
N/A
|
(0)
+93%
|
(0)
+90%
|
1
N/A
|
1
+43%
|
1
-12%
|
1
+14%
|
1
-1%
|
1
-23%
|
|
| Financing Cash Flow | |||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
1
|
4
|
4
|
6
|
5
|
5
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
| Other |
2
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
|
| Cash from Financing Activities |
3
N/A
|
4
+30%
|
4
-11%
|
5
+46%
|
4
-21%
|
4
-1%
|
(1)
N/A
|
(2)
-80%
|
(2)
+11%
|
(2)
-27%
|
(3)
-7%
|
(2)
+19%
|
|
| Change in Cash | |||||||||||||
| Net Change in Cash |
2
N/A
|
1
-69%
|
(0)
N/A
|
(1)
-3 266%
|
(2)
-71%
|
(0)
+87%
|
(1)
-171%
|
(0)
+19%
|
3
N/A
|
0
-89%
|
0
-68%
|
(0)
N/A
|
|
| Free Cash Flow | |||||||||||||
| Free Cash Flow |
(9)
N/A
|
(6)
+37%
|
(8)
-40%
|
(3)
+62%
|
(6)
-104%
|
(5)
+21%
|
(1)
+85%
|
(0)
+92%
|
4
N/A
|
2
-60%
|
2
-3%
|
1
-28%
|
|