Playway SA
WSE:PLW
Cash Flow Statement
Cash Flow Statement
Playway SA
| Mar-2016 | Sep-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 |
9
|
7
|
0
|
2
|
(2)
|
21
|
38
|
57
|
69
|
67
|
64
|
66
|
89
|
109
|
120
|
257
|
249
|
269
|
279
|
150
|
176
|
162
|
169
|
189
|
192
|
148
|
145
|
137
|
116
|
133
|
143
|
164
|
192
|
231
|
222
|
206
|
170
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Other Non-Cash Items |
(1)
|
(1)
|
(1)
|
1
|
2
|
(1)
|
(16)
|
(19)
|
(18)
|
(14)
|
(1)
|
(1)
|
(9)
|
(32)
|
(30)
|
(156)
|
(152)
|
(168)
|
(171)
|
(45)
|
(45)
|
(4)
|
(2)
|
1
|
5
|
29
|
31
|
28
|
31
|
19
|
16
|
15
|
(14)
|
(46)
|
(45)
|
(44)
|
(2)
|
|
| Cash Taxes Paid |
2
|
1
|
(1)
|
(1)
|
(1)
|
3
|
3
|
6
|
8
|
8
|
10
|
10
|
14
|
7
|
8
|
7
|
11
|
19
|
19
|
18
|
9
|
2
|
1
|
10
|
14
|
23
|
25
|
18
|
9
|
(1)
|
(2)
|
(2)
|
4
|
10
|
21
|
21
|
21
|
|
| 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
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(7)
|
(8)
|
3
|
(1)
|
2
|
(9)
|
(11)
|
(3)
|
(16)
|
(17)
|
(20)
|
(36)
|
(37)
|
(35)
|
(40)
|
(55)
|
(45)
|
(48)
|
(46)
|
(30)
|
(38)
|
(30)
|
(26)
|
(45)
|
(39)
|
(62)
|
(71)
|
(58)
|
(35)
|
(28)
|
(15)
|
(23)
|
(48)
|
(34)
|
(38)
|
(28)
|
(32)
|
|
| Cash from Operating Activities |
2
N/A
|
(2)
N/A
|
2
N/A
|
2
-6%
|
3
+15%
|
11
+309%
|
11
+2%
|
35
+220%
|
35
-1%
|
36
+3%
|
43
+19%
|
29
-32%
|
43
+47%
|
43
+0%
|
51
+20%
|
47
-8%
|
53
+12%
|
54
+2%
|
61
+14%
|
75
+23%
|
93
+24%
|
128
+37%
|
141
+11%
|
146
+3%
|
159
+9%
|
117
-27%
|
107
-8%
|
109
+2%
|
113
+4%
|
125
+10%
|
146
+17%
|
157
+7%
|
131
-17%
|
153
+17%
|
140
-9%
|
136
-3%
|
138
+2%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
|
| Other Items |
0
|
(0)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
3
|
(1)
|
(1)
|
7
|
23
|
36
|
44
|
41
|
13
|
(1)
|
18
|
44
|
1
|
(18)
|
(42)
|
33
|
38
|
25
|
(11)
|
(120)
|
53
|
49
|
31
|
12
|
36
|
16
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
-363%
|
(0)
+89%
|
(0)
-25%
|
0
N/A
|
(1)
N/A
|
(1)
-1%
|
(1)
+3%
|
(1)
-1%
|
(0)
+80%
|
0
N/A
|
2
+1 393%
|
(2)
N/A
|
(2)
+3%
|
6
N/A
|
22
+268%
|
34
+58%
|
44
+28%
|
40
-8%
|
11
-72%
|
(2)
N/A
|
17
N/A
|
43
+160%
|
(0)
N/A
|
(19)
-3 862%
|
(43)
-122%
|
32
N/A
|
38
+19%
|
24
-36%
|
(12)
N/A
|
(121)
-877%
|
53
N/A
|
48
-8%
|
30
-38%
|
11
-64%
|
34
+217%
|
13
-61%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
2
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
0
|
7
|
6
|
7
|
9
|
3
|
26
|
46
|
53
|
59
|
41
|
23
|
26
|
18
|
12
|
8
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
(0)
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(2)
|
(2)
|
(0)
|
(0)
|
1
|
2
|
3
|
2
|
3
|
2
|
(1)
|
(0)
|
0
|
0
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(16)
|
(16)
|
(16)
|
(16)
|
(4)
|
(20)
|
(21)
|
(23)
|
(80)
|
(63)
|
(62)
|
0
|
(84)
|
(84)
|
(129)
|
(133)
|
(45)
|
(172)
|
(153)
|
(149)
|
0
|
(155)
|
(153)
|
0
|
0
|
(169)
|
(160)
|
0
|
(174)
|
(191)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
2
|
2
|
0
|
2
|
2
|
0
|
0
|
(0)
|
0
|
0
|
(4)
|
(6)
|
(6)
|
(8)
|
(52)
|
(45)
|
(0)
|
0
|
(12)
|
(25)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
3
|
15
|
(0)
|
(0)
|
13
|
11
|
|
| Cash from Financing Activities |
2
N/A
|
1
-53%
|
0
N/A
|
0
N/A
|
(0)
N/A
|
3
N/A
|
3
0%
|
(12)
N/A
|
(11)
+8%
|
(13)
-16%
|
(6)
+53%
|
4
N/A
|
(11)
N/A
|
(12)
-10%
|
(19)
-63%
|
(58)
-199%
|
(23)
+61%
|
(15)
+33%
|
(10)
+31%
|
(95)
-815%
|
(107)
-13%
|
(104)
+3%
|
(113)
-9%
|
(2)
+98%
|
(146)
-6 984%
|
(155)
-6%
|
(151)
+3%
|
(153)
-1%
|
(153)
+0%
|
(150)
+2%
|
(151)
0%
|
(146)
+3%
|
(152)
-4%
|
(161)
-6%
|
(162)
-1%
|
(162)
0%
|
(181)
-12%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
4
N/A
|
(1)
N/A
|
2
N/A
|
3
+7%
|
3
+11%
|
12
+319%
|
12
+2%
|
22
+76%
|
22
+2%
|
22
+2%
|
37
+64%
|
36
-3%
|
30
-17%
|
29
-3%
|
38
+31%
|
11
-71%
|
65
+488%
|
82
+28%
|
91
+11%
|
(8)
N/A
|
(16)
-102%
|
41
N/A
|
72
+75%
|
143
+100%
|
(7)
N/A
|
(82)
-1 152%
|
(13)
+85%
|
(7)
+44%
|
(16)
-119%
|
(38)
-141%
|
(126)
-235%
|
63
N/A
|
27
-57%
|
22
-19%
|
(12)
N/A
|
7
N/A
|
(30)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
2
N/A
|
(2)
N/A
|
2
N/A
|
2
-7%
|
3
+24%
|
11
+281%
|
11
+1%
|
35
+228%
|
35
-1%
|
36
+3%
|
43
+20%
|
29
-33%
|
42
+46%
|
41
-1%
|
50
+20%
|
46
-8%
|
51
+12%
|
53
+3%
|
60
+13%
|
74
+23%
|
92
+24%
|
127
+38%
|
141
+11%
|
144
+3%
|
158
+9%
|
115
-27%
|
106
-8%
|
108
+2%
|
112
+4%
|
124
+10%
|
145
+17%
|
156
+8%
|
130
-17%
|
152
+17%
|
138
-9%
|
133
-3%
|
135
+1%
|
|