Ipopema Securities SA
WSE:IPE
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
I
|
Ipopema Securities SA
WSE:IPE
|
PL |
|
Colopl Inc
TSE:3668
|
JP |
|
Copper Search Ltd
ASX:CUS
|
AU |
|
IHS Holding Ltd
NYSE:IHS
|
UK |
|
A
|
ATI Physical Therapy Inc
NYSE:ATIP
|
US |
|
R
|
Redelfi SpA
MIL:RDF
|
IT |
|
M
|
Mobileye Global Inc
NASDAQ:MBLY
|
IL |
|
BRC Asia Ltd
SGX:BEC
|
SG |
Cash Flow Statement
Cash Flow Statement
Ipopema Securities 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 | 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 |
15
|
21
|
27
|
29
|
24
|
27
|
27
|
33
|
32
|
27
|
21
|
8
|
11
|
12
|
12
|
13
|
12
|
13
|
13
|
13
|
7
|
3
|
2
|
3
|
5
|
3
|
5
|
4
|
3
|
6
|
5
|
5
|
4
|
2
|
(1)
|
(5)
|
(2)
|
(2)
|
(1)
|
1
|
4
|
4
|
9
|
15
|
30
|
33
|
30
|
31
|
13
|
10
|
8
|
5
|
6
|
8
|
13
|
14
|
19
|
19
|
19
|
16
|
10
|
8
|
9
|
11
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
3
|
3
|
4
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
5
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
|
| Other Non-Cash Items |
3
|
3
|
12
|
3
|
2
|
2
|
3
|
(4)
|
(5)
|
(3)
|
(4)
|
3
|
4
|
3
|
3
|
3
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
2
|
2
|
4
|
4
|
4
|
3
|
1
|
1
|
0
|
1
|
2
|
2
|
1
|
1
|
1
|
0
|
2
|
2
|
2
|
20
|
3
|
3
|
(1)
|
(13)
|
3
|
3
|
8
|
3
|
1
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
3
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(5)
|
3
|
2
|
1
|
9
|
(2)
|
(1)
|
(1)
|
0
|
(1)
|
(2)
|
3
|
4
|
9
|
10
|
6
|
6
|
1
|
2
|
2
|
|
| Cash Interest Paid |
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
2
|
|
| Change in Working Capital |
(6)
|
74
|
21
|
55
|
38
|
(28)
|
(39)
|
(11)
|
(19)
|
(31)
|
3
|
(44)
|
151
|
(23)
|
(28)
|
(1)
|
(190)
|
(4)
|
(16)
|
(28)
|
(11)
|
(18)
|
46
|
18
|
94
|
0
|
(54)
|
(15)
|
(102)
|
9
|
39
|
11
|
2
|
39
|
(0)
|
(7)
|
(10)
|
(61)
|
(20)
|
(2)
|
18
|
32
|
17
|
98
|
211
|
250
|
53
|
(16)
|
(167)
|
803
|
14
|
(31)
|
32
|
(984)
|
573
|
52
|
(4)
|
280
|
(503)
|
26
|
38
|
(270)
|
30
|
432
|
|
| Cash from Operating Activities |
13
N/A
|
99
+666%
|
60
-39%
|
87
+44%
|
65
-26%
|
1
-98%
|
(8)
N/A
|
20
N/A
|
9
-55%
|
(5)
N/A
|
21
N/A
|
(32)
N/A
|
167
N/A
|
(7)
N/A
|
(11)
-50%
|
17
N/A
|
(174)
N/A
|
13
N/A
|
1
-92%
|
(11)
N/A
|
(1)
+95%
|
(11)
-1 969%
|
52
N/A
|
24
-54%
|
103
+331%
|
7
-94%
|
(46)
N/A
|
(7)
+85%
|
(95)
-1 264%
|
19
N/A
|
48
+156%
|
20
-59%
|
9
-54%
|
44
+378%
|
2
-96%
|
(8)
N/A
|
(8)
-3%
|
(56)
-578%
|
(14)
+76%
|
7
N/A
|
30
+334%
|
43
+44%
|
32
-25%
|
119
+272%
|
248
+108%
|
290
+17%
|
91
-69%
|
22
-76%
|
(146)
N/A
|
821
N/A
|
29
-97%
|
(18)
N/A
|
45
N/A
|
(968)
N/A
|
612
N/A
|
74
-88%
|
23
-68%
|
303
+1 192%
|
(493)
N/A
|
51
N/A
|
56
+10%
|
(249)
N/A
|
47
N/A
|
449
+854%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(4)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
|
| Other Items |
(5)
|
(9)
|
(4)
|
(15)
|
(9)
|
(6)
|
(10)
|
11
|
7
|
6
|
4
|
(4)
|
(0)
|
1
|
1
|
(2)
|
2
|
3
|
4
|
4
|
1
|
(0)
|
(2)
|
(3)
|
(3)
|
(14)
|
(9)
|
(3)
|
(5)
|
13
|
3
|
(2)
|
8
|
(1)
|
7
|
5
|
4
|
7
|
8
|
(4)
|
1
|
(9)
|
2
|
15
|
1
|
12
|
(0)
|
(1)
|
0
|
0
|
0
|
(11)
|
(11)
|
(11)
|
(23)
|
(12)
|
(19)
|
(30)
|
(24)
|
(23)
|
(17)
|
(2)
|
3
|
6
|
|
| Cash from Investing Activities |
(6)
N/A
|
(10)
-61%
|
(6)
+45%
|
(16)
-184%
|
(11)
+33%
|
(8)
+29%
|
(12)
-60%
|
9
N/A
|
5
-44%
|
4
-17%
|
2
-61%
|
(8)
N/A
|
(4)
+45%
|
(5)
-5%
|
(4)
+20%
|
(6)
-70%
|
(1)
+78%
|
1
N/A
|
2
+283%
|
3
+35%
|
(0)
N/A
|
(1)
-583%
|
(3)
-121%
|
(5)
-45%
|
(6)
-36%
|
(18)
-187%
|
(13)
+29%
|
(6)
+52%
|
(6)
-1%
|
12
N/A
|
1
-93%
|
(3)
N/A
|
7
N/A
|
(2)
N/A
|
6
N/A
|
4
-29%
|
3
-26%
|
7
+128%
|
8
+10%
|
(4)
N/A
|
0
N/A
|
(10)
N/A
|
1
N/A
|
13
+2 385%
|
(1)
N/A
|
10
N/A
|
(2)
N/A
|
(2)
+8%
|
(1)
+48%
|
(2)
-40%
|
(2)
-7%
|
(13)
-672%
|
(13)
-1%
|
(13)
+3%
|
(25)
-95%
|
(14)
+43%
|
(20)
-44%
|
(32)
-60%
|
(27)
+17%
|
(25)
+4%
|
(19)
+25%
|
(3)
+85%
|
2
N/A
|
6
+152%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
7
|
(11)
|
1
|
(15)
|
(6)
|
2
|
2
|
5
|
8
|
9
|
9
|
9
|
10
|
(14)
|
(12)
|
(17)
|
(23)
|
6
|
5
|
8
|
9
|
4
|
5
|
(4)
|
3
|
3
|
4
|
6
|
(1)
|
(3)
|
(11)
|
(3)
|
12
|
(2)
|
5
|
2
|
(13)
|
(2)
|
(7)
|
(9)
|
(12)
|
(7)
|
(6)
|
(8)
|
5
|
(4)
|
(1)
|
2
|
(7)
|
(6)
|
(11)
|
(12)
|
(4)
|
(5)
|
12
|
0
|
2
|
8
|
(19)
|
0
|
(20)
|
(4)
|
7
|
(12)
|
|
| Cash Paid for Dividends |
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
(15)
|
(15)
|
(15)
|
0
|
(16)
|
(16)
|
(16)
|
0
|
0
|
0
|
0
|
0
|
(9)
|
(9)
|
0
|
(9)
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
0
|
0
|
(1)
|
(1)
|
0
|
(2)
|
0
|
(1)
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
(11)
|
0
|
0
|
(9)
|
(9)
|
0
|
0
|
(4)
|
(4)
|
0
|
0
|
(9)
|
(9)
|
0
|
0
|
(6)
|
|
| Other |
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(10)
|
(1)
|
(2)
|
(2)
|
3
|
(2)
|
(2)
|
(2)
|
(7)
|
(3)
|
(2)
|
(2)
|
7
|
(2)
|
|
| Cash from Financing Activities |
(4)
N/A
|
(21)
-483%
|
(10)
+54%
|
(16)
-68%
|
(8)
+54%
|
2
N/A
|
1
-42%
|
(11)
N/A
|
(8)
+32%
|
(7)
+10%
|
(7)
+6%
|
(7)
-5%
|
(7)
-4%
|
(31)
-337%
|
(29)
+6%
|
(19)
+36%
|
(23)
-24%
|
4
N/A
|
3
-34%
|
(3)
N/A
|
(2)
+40%
|
(7)
-348%
|
(6)
+21%
|
(5)
+5%
|
1
N/A
|
1
+12%
|
3
+79%
|
2
-24%
|
(5)
N/A
|
(8)
-50%
|
(16)
-116%
|
(6)
+66%
|
9
N/A
|
(4)
N/A
|
2
N/A
|
1
-61%
|
(15)
N/A
|
(5)
+68%
|
(8)
-71%
|
(11)
-31%
|
(14)
-26%
|
(8)
+41%
|
(8)
+7%
|
(9)
-20%
|
4
N/A
|
(5)
N/A
|
(2)
+56%
|
(10)
-357%
|
(19)
-87%
|
(18)
+6%
|
(33)
-85%
|
(23)
+31%
|
(15)
+33%
|
(16)
-6%
|
6
N/A
|
(6)
N/A
|
(5)
+13%
|
1
N/A
|
(31)
N/A
|
(11)
+63%
|
(31)
-175%
|
(15)
+52%
|
4
N/A
|
(21)
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
1
|
1
|
0
|
0
|
0
|
(2)
|
(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)
|
(0)
|
0
|
(0)
|
0
|
1
|
(0)
|
(0)
|
(0)
|
(19)
|
0
|
0
|
5
|
18
|
(1)
|
(0)
|
(5)
|
(0)
|
1
|
|
| Net Change in Cash |
3
N/A
|
68
+2 087%
|
46
-33%
|
55
+21%
|
47
-15%
|
(4)
N/A
|
(19)
-383%
|
19
N/A
|
8
-58%
|
(7)
N/A
|
16
N/A
|
(46)
N/A
|
154
N/A
|
(44)
N/A
|
(43)
+2%
|
(8)
+82%
|
(198)
-2 406%
|
18
N/A
|
6
-66%
|
(11)
N/A
|
(2)
+78%
|
(19)
-731%
|
43
N/A
|
14
-67%
|
98
+601%
|
(10)
N/A
|
(56)
-480%
|
(11)
+80%
|
(107)
-861%
|
23
N/A
|
33
+43%
|
11
-66%
|
25
+124%
|
37
+47%
|
10
-74%
|
(3)
N/A
|
(21)
-556%
|
(54)
-163%
|
(14)
+73%
|
(8)
+42%
|
16
N/A
|
24
+54%
|
25
+2%
|
122
+391%
|
250
+105%
|
295
+18%
|
87
-71%
|
10
-88%
|
(167)
N/A
|
801
N/A
|
(5)
N/A
|
(54)
-980%
|
17
N/A
|
(997)
N/A
|
574
N/A
|
55
-90%
|
(2)
N/A
|
278
N/A
|
(533)
N/A
|
13
N/A
|
6
-58%
|
(272)
N/A
|
53
N/A
|
435
+716%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
12
N/A
|
97
+725%
|
59
-39%
|
86
+45%
|
63
-26%
|
0
-100%
|
(10)
N/A
|
18
N/A
|
7
-61%
|
(7)
N/A
|
18
N/A
|
(35)
N/A
|
163
N/A
|
(12)
N/A
|
(15)
-26%
|
13
N/A
|
(177)
N/A
|
11
N/A
|
(1)
N/A
|
(12)
-1 950%
|
(2)
+87%
|
(12)
-635%
|
50
N/A
|
22
-56%
|
99
+352%
|
3
-97%
|
(49)
N/A
|
(10)
+80%
|
(97)
-870%
|
17
N/A
|
47
+169%
|
19
-60%
|
8
-58%
|
43
+444%
|
1
-98%
|
(9)
N/A
|
(9)
+3%
|
(57)
-547%
|
(14)
+75%
|
6
N/A
|
29
+362%
|
41
+44%
|
30
-26%
|
117
+284%
|
245
+110%
|
288
+18%
|
89
-69%
|
21
-77%
|
(147)
N/A
|
819
N/A
|
27
-97%
|
(20)
N/A
|
43
N/A
|
(970)
N/A
|
611
N/A
|
73
-88%
|
22
-70%
|
301
+1 262%
|
(496)
N/A
|
48
N/A
|
54
+11%
|
(250)
N/A
|
46
N/A
|
448
+865%
|
|