Movie Games SA
WSE:MOV
Cash Flow Statement
Cash Flow Statement
Movie Games SA
| 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 |
(1)
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
4
|
3
|
9
|
12
|
8
|
14
|
9
|
21
|
14
|
6
|
4
|
(14)
|
(5)
|
(6)
|
(13)
|
(12)
|
(12)
|
(7)
|
1
|
(2)
|
(7)
|
(2)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
2
|
3
|
3
|
3
|
3
|
3
|
4
|
6
|
6
|
6
|
7
|
6
|
|
| Other Non-Cash Items |
(3)
|
(2)
|
(3)
|
(0)
|
(3)
|
(2)
|
(0)
|
0
|
0
|
1
|
(1)
|
(8)
|
(2)
|
(2)
|
(3)
|
(5)
|
(30)
|
(23)
|
(17)
|
(7)
|
11
|
0
|
(2)
|
3
|
4
|
7
|
8
|
1
|
4
|
4
|
3
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
(0)
|
(0)
|
(1)
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
0
|
0
|
0
|
(3)
|
0
|
0
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(9)
|
(9)
|
(9)
|
(5)
|
0
|
(3)
|
5
|
(0)
|
4
|
9
|
7
|
9
|
7
|
1
|
(2)
|
(1)
|
(3)
|
1
|
(5)
|
|
| Cash from Operating Activities |
(4)
N/A
|
(2)
+41%
|
(2)
-14%
|
(3)
-6%
|
(1)
+44%
|
(1)
+0%
|
(1)
+54%
|
0
N/A
|
0
-46%
|
4
+1 673%
|
1
-67%
|
0
-74%
|
1
+134%
|
(3)
N/A
|
2
N/A
|
1
-73%
|
(8)
N/A
|
(11)
-43%
|
(7)
+40%
|
(1)
+84%
|
3
N/A
|
7
+116%
|
2
-73%
|
3
+40%
|
2
-26%
|
1
-44%
|
5
+302%
|
6
+21%
|
5
-8%
|
5
+2%
|
3
-47%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(4)
|
(8)
|
(1)
|
(1)
|
(5)
|
(9)
|
(11)
|
(12)
|
(6)
|
(5)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
|
| Other Items |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
2
|
1
|
1
|
2
|
4
|
3
|
3
|
2
|
6
|
6
|
6
|
5
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
(1)
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
+17%
|
(0)
+20%
|
(0)
-1 149%
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
-557%
|
1
N/A
|
2
+60%
|
1
-65%
|
1
-14%
|
(2)
N/A
|
(4)
-164%
|
2
N/A
|
2
+14%
|
(2)
N/A
|
(4)
-59%
|
(5)
-36%
|
(6)
-21%
|
(2)
+72%
|
(4)
-146%
|
(4)
+10%
|
(4)
+0%
|
(3)
+21%
|
(3)
-23%
|
(3)
+3%
|
(4)
-10%
|
(5)
-27%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
7
|
7
|
9
|
5
|
5
|
4
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
1
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(1)
|
(1)
|
0
|
0
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
| Other |
4
|
2
|
1
|
0
|
(1)
|
0
|
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)
|
|
| Cash from Financing Activities |
4
N/A
|
2
-50%
|
1
-41%
|
2
+98%
|
(1)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
5
N/A
|
6
+31%
|
1
-76%
|
4
+148%
|
(1)
N/A
|
5
N/A
|
5
-14%
|
(0)
N/A
|
(0)
-361%
|
(1)
-290%
|
(2)
-37%
|
0
N/A
|
0
-15%
|
(0)
N/A
|
(0)
+1%
|
0
N/A
|
0
+17%
|
0
+6%
|
(0)
N/A
|
(1)
-195%
|
(1)
-39%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||
| Net Change in Cash |
1
N/A
|
(0)
N/A
|
(1)
-1 118%
|
(1)
+47%
|
(2)
-214%
|
(0)
+93%
|
(1)
-342%
|
0
N/A
|
0
-49%
|
4
+1 772%
|
7
+70%
|
8
+14%
|
3
-64%
|
2
-47%
|
(0)
N/A
|
2
N/A
|
(1)
N/A
|
(9)
-544%
|
(9)
-1%
|
(6)
+34%
|
(3)
+44%
|
2
N/A
|
1
-64%
|
(2)
N/A
|
(2)
-18%
|
(2)
-21%
|
2
N/A
|
2
+16%
|
1
-37%
|
1
-51%
|
(3)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||
| Free Cash Flow |
(4)
N/A
|
(2)
+41%
|
(2)
-14%
|
(3)
-6%
|
(1)
+44%
|
(1)
+0%
|
(1)
+54%
|
0
N/A
|
0
-46%
|
4
+1 669%
|
1
-68%
|
0
-76%
|
1
+116%
|
(3)
N/A
|
(2)
+32%
|
(7)
-289%
|
(9)
-20%
|
(12)
-37%
|
(11)
+8%
|
(11)
+6%
|
(7)
+31%
|
(4)
+39%
|
(4)
+5%
|
(2)
+48%
|
(2)
-13%
|
(3)
-29%
|
1
N/A
|
2
+50%
|
2
-17%
|
1
-16%
|
(1)
N/A
|
|