Excellence SA
WSE:EXC
Cash Flow Statement
Cash Flow Statement
Excellence SA
| 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 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||
| Net Income |
(0)
|
1
|
0
|
1
|
2
|
3
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
1
|
5
|
5
|
7
|
9
|
7
|
6
|
8
|
8
|
|
| Depreciation & Amortization |
1
|
0
|
2
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
|
| Other Non-Cash Items |
3
|
(0)
|
0
|
3
|
1
|
3
|
(0)
|
(1)
|
0
|
(1)
|
1
|
(0)
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
2
|
2
|
2
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
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
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(1)
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(4)
|
(1)
|
1
|
1
|
6
|
5
|
3
|
0
|
0
|
(5)
|
(4)
|
|
| Cash from Operating Activities |
3
N/A
|
1
-77%
|
1
+80%
|
3
+160%
|
2
-45%
|
5
+185%
|
3
-48%
|
2
-44%
|
2
+7%
|
(0)
N/A
|
1
N/A
|
(1)
N/A
|
3
N/A
|
6
+120%
|
9
+58%
|
14
+55%
|
15
+9%
|
14
-6%
|
11
-22%
|
11
-1%
|
7
-34%
|
8
+15%
|
|
| Investing Cash Flow | |||||||||||||||||||||||
| Capital Expenditures |
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
0
|
(4)
|
(2)
|
(4)
|
(6)
|
(3)
|
(5)
|
(3)
|
(4)
|
(3)
|
(4)
|
|
| Other Items |
(2)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
1
|
1
|
(0)
|
(2)
|
(0)
|
(2)
|
(1)
|
1
|
(1)
|
1
|
(0)
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(2)
N/A
|
(0)
+100%
|
(0)
-3 276%
|
(2)
-495%
|
(2)
+10%
|
(2)
-25%
|
(1)
+66%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
(2)
N/A
|
(3)
-100%
|
(4)
-22%
|
(4)
-12%
|
(5)
-20%
|
(5)
+6%
|
(4)
+6%
|
(4)
+0%
|
(3)
+22%
|
(3)
+4%
|
(3)
-2%
|
(4)
-8%
|
|
| Financing Cash Flow | |||||||||||||||||||||||
| Net Issuance of Debt |
1
|
0
|
(1)
|
1
|
2
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
5
|
2
|
(1)
|
(3)
|
(9)
|
(10)
|
(7)
|
(5)
|
(6)
|
(3)
|
(2)
|
|
| Other |
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
(1)
N/A
|
(0)
+47%
|
(1)
-184%
|
(1)
+17%
|
0
N/A
|
(2)
N/A
|
(1)
+64%
|
(1)
-35%
|
(1)
-18%
|
(0)
+80%
|
(0)
-28%
|
4
N/A
|
1
-68%
|
(2)
N/A
|
(4)
-109%
|
(9)
-162%
|
(10)
-9%
|
(7)
+28%
|
(5)
+34%
|
(6)
-25%
|
(3)
+47%
|
(2)
+39%
|
|
| Change in Cash | |||||||||||||||||||||||
| Net Change in Cash |
0
N/A
|
0
+428%
|
(0)
N/A
|
0
N/A
|
0
-48%
|
1
+263%
|
1
+60%
|
1
-49%
|
0
-26%
|
(0)
N/A
|
(1)
-584%
|
0
N/A
|
0
-36%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
2
+700%
|
3
+18%
|
2
-44%
|
1
-62%
|
3
+352%
|
|
| Free Cash Flow | |||||||||||||||||||||||
| Free Cash Flow |
2
N/A
|
1
-71%
|
0
-33%
|
2
+289%
|
1
-67%
|
4
+491%
|
2
-44%
|
1
-57%
|
1
+22%
|
(0)
N/A
|
(0)
+20%
|
(1)
-236%
|
(1)
-10%
|
3
N/A
|
5
+58%
|
8
+53%
|
12
+47%
|
9
-23%
|
8
-14%
|
7
-8%
|
4
-48%
|
5
+22%
|
|