S4E SA
WSE:S4E
Cash Flow Statement
Cash Flow Statement
S4E SA
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||
| Net Income |
5
|
8
|
10
|
10
|
7
|
5
|
7
|
9
|
10
|
10
|
9
|
9
|
10
|
11
|
11
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
|
| Other Non-Cash Items |
3
|
4
|
3
|
3
|
(0)
|
(1)
|
(2)
|
(2)
|
3
|
(2)
|
(0)
|
(0)
|
(1)
|
0
|
1
|
|
| Cash Taxes Paid |
2
|
4
|
3
|
4
|
2
|
3
|
5
|
3
|
5
|
5
|
5
|
5
|
0
|
2
|
1
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
8
|
(12)
|
(10)
|
(8)
|
(14)
|
11
|
13
|
(9)
|
17
|
9
|
16
|
23
|
(0)
|
4
|
(35)
|
|
| Cash from Operating Activities |
18
N/A
|
1
-95%
|
5
+466%
|
7
+28%
|
(5)
N/A
|
17
N/A
|
20
+22%
|
(1)
N/A
|
31
N/A
|
19
-41%
|
25
+34%
|
32
+28%
|
15
-53%
|
6
-62%
|
(33)
N/A
|
|
| Investing Cash Flow | ||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
|
| Other Items |
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
1
|
1
|
1
|
|
| Cash from Investing Activities |
(0)
N/A
|
(1)
-38%
|
(1)
+13%
|
(0)
+22%
|
(0)
+3%
|
(1)
-109%
|
(1)
+11%
|
(1)
+2%
|
(0)
+69%
|
0
N/A
|
0
+24%
|
0
-4%
|
0
N/A
|
(1)
N/A
|
(1)
-22%
|
|
| Financing Cash Flow | ||||||||||||||||
| Net Issuance of Debt |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
|
| Other |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
1
|
|
| Cash from Financing Activities |
(1)
N/A
|
(1)
+50%
|
(1)
-31%
|
(1)
-46%
|
(1)
+9%
|
(1)
+18%
|
(1)
+30%
|
(1)
+25%
|
(1)
-96%
|
(1)
-14%
|
(1)
+19%
|
(1)
+29%
|
0
N/A
|
0
N/A
|
1
+21%
|
|
| Change in Cash | ||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
16
N/A
|
(0)
N/A
|
4
N/A
|
5
+31%
|
(7)
N/A
|
15
N/A
|
19
+28%
|
(2)
N/A
|
29
N/A
|
18
-39%
|
24
+38%
|
32
+30%
|
0
N/A
|
6
N/A
|
(34)
N/A
|
|
| Free Cash Flow | ||||||||||||||||
| Free Cash Flow |
17
N/A
|
0
-98%
|
5
+1 463%
|
6
+34%
|
(6)
N/A
|
16
N/A
|
19
+25%
|
(2)
N/A
|
31
N/A
|
19
-39%
|
25
+34%
|
32
+28%
|
15
-54%
|
5
-67%
|
(34)
N/A
|
|