Global Cosmed SA
WSE:GLC
Cash Flow Statement
Cash Flow Statement
Global Cosmed SA
| Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Sep-2014 | Mar-2015 | Sep-2015 | Mar-2016 | Sep-2016 | Mar-2017 | Sep-2017 | Mar-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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||
| Net Income |
8
|
8
|
8
|
9
|
11
|
10
|
(0)
|
(2)
|
1
|
(1)
|
(5)
|
(16)
|
2
|
9
|
(4)
|
(3)
|
(2)
|
1
|
5
|
9
|
16
|
21
|
31
|
33
|
27
|
25
|
13
|
7
|
5
|
4
|
(2)
|
1
|
7
|
14
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
1
|
2
|
2
|
1
|
2
|
2
|
4
|
(0)
|
0
|
0
|
0
|
10
|
11
|
13
|
11
|
11
|
11
|
10
|
10
|
11
|
11
|
11
|
11
|
11
|
11
|
10
|
11
|
11
|
12
|
12
|
12
|
|
| Other Non-Cash Items |
0
|
(0)
|
1
|
1
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
(0)
|
(0)
|
(0)
|
3
|
2
|
2
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
3
|
4
|
5
|
6
|
|
| Cash Taxes Paid |
1
|
1
|
2
|
2
|
2
|
2
|
1
|
0
|
0
|
(0)
|
(1)
|
(3)
|
0
|
2
|
1
|
1
|
1
|
2
|
1
|
1
|
0
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
3
|
|
| Cash Interest Paid |
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
0
|
(0)
|
0
|
1
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
1
|
1
|
1
|
2
|
2
|
3
|
4
|
4
|
4
|
5
|
|
| Change in Working Capital |
(14)
|
(13)
|
(14)
|
(15)
|
(10)
|
(6)
|
(7)
|
(3)
|
8
|
(13)
|
(2)
|
27
|
(1)
|
5
|
17
|
13
|
13
|
(0)
|
(2)
|
(6)
|
(10)
|
(13)
|
(17)
|
(14)
|
(16)
|
(9)
|
1
|
(11)
|
(10)
|
(10)
|
(6)
|
(1)
|
2
|
(3)
|
|
| Cash from Operating Activities |
(5)
N/A
|
(4)
+21%
|
(4)
+12%
|
(5)
-26%
|
3
N/A
|
5
+74%
|
(6)
N/A
|
(2)
+67%
|
10
N/A
|
(9)
N/A
|
(8)
+15%
|
11
N/A
|
1
-93%
|
14
+1 886%
|
26
+90%
|
22
-15%
|
27
+19%
|
13
-53%
|
15
+17%
|
15
+1%
|
19
+24%
|
21
+11%
|
26
+28%
|
31
+17%
|
23
-24%
|
29
+26%
|
26
-11%
|
9
-67%
|
7
-13%
|
6
-15%
|
6
-8%
|
16
+178%
|
26
+60%
|
29
+13%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(2)
|
(4)
|
(4)
|
(17)
|
(0)
|
(2)
|
(4)
|
(14)
|
4
|
22
|
(1)
|
2
|
(8)
|
(7)
|
(8)
|
(5)
|
(4)
|
(4)
|
(5)
|
(5)
|
(9)
|
(10)
|
(10)
|
(14)
|
(18)
|
(18)
|
(16)
|
(14)
|
(7)
|
(5)
|
(6)
|
(7)
|
|
| Other Items |
0
|
(0)
|
(8)
|
0
|
0
|
7
|
0
|
0
|
0
|
1
|
0
|
(0)
|
(0)
|
(1)
|
0
|
1
|
1
|
2
|
2
|
2
|
1
|
4
|
3
|
3
|
4
|
1
|
0
|
6
|
6
|
6
|
7
|
1
|
1
|
(2)
|
|
| Cash from Investing Activities |
1
N/A
|
(0)
N/A
|
(9)
-1 946%
|
(4)
+56%
|
(4)
-7%
|
(10)
-128%
|
(0)
+98%
|
(2)
-726%
|
(4)
-170%
|
(13)
-217%
|
4
N/A
|
22
+480%
|
(1)
N/A
|
1
N/A
|
(8)
N/A
|
(6)
+25%
|
(7)
-20%
|
(3)
+54%
|
(1)
+59%
|
(2)
-64%
|
(4)
-68%
|
(1)
+74%
|
(6)
-512%
|
(7)
-26%
|
(6)
+13%
|
(12)
-97%
|
(17)
-41%
|
(12)
+33%
|
(10)
+12%
|
(8)
+19%
|
1
N/A
|
(4)
N/A
|
(5)
-34%
|
(9)
-79%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
10
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
5
|
5
|
5
|
1
|
(6)
|
(1)
|
(1)
|
3
|
6
|
7
|
(1)
|
(8)
|
(3)
|
(15)
|
(17)
|
(13)
|
(16)
|
(10)
|
(10)
|
(10)
|
(6)
|
(10)
|
(6)
|
(8)
|
(11)
|
(2)
|
(8)
|
(3)
|
(1)
|
(3)
|
(2)
|
(6)
|
(10)
|
(13)
|
|
| 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
|
(5)
|
(5)
|
0
|
0
|
(3)
|
(3)
|
0
|
0
|
0
|
|
| Other |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
(2)
|
(3)
|
(3)
|
(2)
|
(3)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
|
| Cash from Financing Activities |
4
N/A
|
5
+15%
|
15
+210%
|
11
-26%
|
4
-63%
|
(1)
N/A
|
(1)
-39%
|
2
N/A
|
6
+179%
|
6
-3%
|
(1)
N/A
|
(8)
-612%
|
(3)
+63%
|
(15)
-425%
|
(20)
-29%
|
(16)
+21%
|
(19)
-25%
|
(12)
+39%
|
(12)
-4%
|
(13)
-1%
|
(8)
+38%
|
(12)
-57%
|
(7)
+39%
|
(10)
-35%
|
(13)
-27%
|
(8)
+34%
|
(16)
-86%
|
(11)
+31%
|
(10)
+3%
|
(10)
+5%
|
(8)
+15%
|
(12)
-44%
|
(17)
-38%
|
(18)
-6%
|
|
| 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
|
|
| Net Change in Cash |
(0)
N/A
|
(0)
+98%
|
1
N/A
|
2
+31%
|
3
+40%
|
(5)
N/A
|
(7)
-35%
|
(1)
+80%
|
12
N/A
|
(17)
N/A
|
(5)
+69%
|
25
N/A
|
(3)
N/A
|
0
N/A
|
(1)
N/A
|
1
N/A
|
0
-78%
|
(3)
N/A
|
1
N/A
|
0
-85%
|
7
+4 601%
|
7
+3%
|
13
+78%
|
14
+4%
|
4
-68%
|
9
+99%
|
(7)
N/A
|
(14)
-103%
|
(13)
+5%
|
(12)
+10%
|
(2)
+84%
|
0
N/A
|
4
+1 217%
|
3
-37%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(6)
N/A
|
(5)
+16%
|
(5)
-13%
|
(9)
-67%
|
(1)
+85%
|
(12)
-785%
|
(6)
+45%
|
(4)
+38%
|
6
N/A
|
(23)
N/A
|
(4)
+82%
|
33
N/A
|
0
-100%
|
16
+157 350%
|
18
+16%
|
15
-16%
|
18
+19%
|
8
-57%
|
11
+41%
|
11
-1%
|
13
+22%
|
16
+18%
|
17
+10%
|
21
+18%
|
13
-35%
|
16
+17%
|
8
-47%
|
(9)
N/A
|
(9)
+5%
|
(8)
+9%
|
(1)
+91%
|
11
N/A
|
20
+80%
|
22
+11%
|
|