Makolab SA
WSE:MLB
Cash Flow Statement
Cash Flow Statement
Makolab 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 |
7
|
5
|
5
|
4
|
3
|
3
|
2
|
3
|
3
|
3
|
4
|
3
|
4
|
2
|
2
|
2
|
2
|
2
|
4
|
3
|
4
|
6
|
|
| Depreciation & Amortization |
2
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
0
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
|
| Cash Interest Paid |
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 |
1
|
3
|
4
|
(1)
|
(2)
|
(5)
|
(3)
|
(5)
|
(2)
|
1
|
(2)
|
(0)
|
(5)
|
2
|
0
|
3
|
5
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
|
| Cash from Operating Activities |
10
N/A
|
9
-8%
|
10
+4%
|
4
-59%
|
2
-55%
|
(1)
N/A
|
(0)
+94%
|
(1)
-737%
|
2
N/A
|
6
+269%
|
2
-64%
|
3
+49%
|
(1)
N/A
|
4
N/A
|
4
+14%
|
8
+80%
|
9
+23%
|
3
-69%
|
5
+79%
|
3
-45%
|
5
+57%
|
7
+46%
|
|
| Investing Cash Flow | |||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
|
| Other Items |
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
(1)
|
1
|
2
|
1
|
1
|
(1)
|
(2)
|
(1)
|
(0)
|
0
|
0
|
|
| Cash from Investing Activities |
(1)
N/A
|
(1)
-10%
|
(1)
+41%
|
(2)
-144%
|
(2)
-1%
|
(2)
-2%
|
(2)
-4%
|
(0)
+93%
|
(1)
-290%
|
(0)
+33%
|
(1)
-54%
|
(2)
-138%
|
1
N/A
|
1
+80%
|
1
-37%
|
1
-27%
|
(2)
N/A
|
(2)
-38%
|
(2)
+20%
|
(1)
+64%
|
(0)
+85%
|
0
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||
| Net Issuance of Debt |
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Cash from Financing Activities |
(4)
N/A
|
(1)
+76%
|
(1)
-34%
|
(1)
+21%
|
(1)
+1%
|
(1)
+5%
|
(2)
-181%
|
(2)
+1%
|
(3)
-23%
|
(3)
-2%
|
(1)
+52%
|
(1)
-2%
|
(1)
+34%
|
(2)
-74%
|
(2)
-5%
|
(2)
+1%
|
(2)
+5%
|
(2)
-3%
|
(2)
-9%
|
(2)
+3%
|
(2)
+5%
|
(2)
-9%
|
|
| Change in Cash | |||||||||||||||||||||||
| Net Change in Cash |
5
N/A
|
7
+35%
|
8
+9%
|
1
-86%
|
(1)
N/A
|
(4)
-274%
|
(5)
-7%
|
(3)
+33%
|
(2)
+43%
|
3
N/A
|
0
-93%
|
0
+79%
|
(1)
N/A
|
3
N/A
|
3
-1%
|
7
+95%
|
6
-6%
|
(1)
N/A
|
2
N/A
|
0
-72%
|
3
+510%
|
5
+78%
|
|
| Free Cash Flow | |||||||||||||||||||||||
| Free Cash Flow |
10
N/A
|
9
-9%
|
9
+2%
|
3
-63%
|
1
-67%
|
(2)
N/A
|
(0)
+83%
|
(1)
-168%
|
1
N/A
|
6
+481%
|
2
-72%
|
3
+76%
|
(1)
N/A
|
4
N/A
|
4
+17%
|
8
+83%
|
9
+18%
|
2
-74%
|
5
+107%
|
2
-50%
|
4
+84%
|
7
+51%
|
|