Sds Optic SA
WSE:SDS
Cash Flow Statement
Cash Flow Statement
Sds Optic SA
| Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||
| Net Income |
(1)
|
(2)
|
(2)
|
(2)
|
(4)
|
(5)
|
(6)
|
(7)
|
(2)
|
(2)
|
(10)
|
(5)
|
(7)
|
(5)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
|
| Other Non-Cash Items |
1
|
0
|
1
|
1
|
1
|
2
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
1
|
1
|
(2)
|
(2)
|
2
|
(5)
|
(5)
|
(8)
|
(9)
|
|
| Cash from Operating Activities |
(3)
N/A
|
(5)
-66%
|
(4)
+10%
|
(4)
+11%
|
(5)
-36%
|
(3)
+51%
|
(4)
-50%
|
(8)
-112%
|
(3)
+58%
|
0
N/A
|
(8)
N/A
|
(4)
+53%
|
(8)
-96%
|
(7)
+3%
|
|
| Investing Cash Flow | |||||||||||||||
| Capital Expenditures |
(0)
|
(2)
|
(3)
|
(1)
|
(3)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
|
| Other Items |
(2)
|
(2)
|
(2)
|
(2)
|
1
|
0
|
(4)
|
(3)
|
5
|
4
|
(2)
|
2
|
(1)
|
0
|
|
| Cash from Investing Activities |
(2)
N/A
|
(4)
-81%
|
(5)
-12%
|
(3)
+23%
|
(2)
+31%
|
(1)
+76%
|
(5)
-787%
|
(4)
+32%
|
5
N/A
|
4
-29%
|
(3)
N/A
|
1
N/A
|
(1)
N/A
|
(0)
+74%
|
|
| Financing Cash Flow | |||||||||||||||
| Net Issuance of Common Stock |
11
|
11
|
0
|
0
|
0
|
6
|
6
|
6
|
(6)
|
(6)
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
12
|
12
|
12
|
(1)
|
0
|
|
| Other |
0
|
(0)
|
0
|
0
|
(0)
|
0
|
2
|
4
|
(2)
|
(4)
|
0
|
(4)
|
1
|
1
|
|
| Cash from Financing Activities |
11
N/A
|
11
+1%
|
11
0%
|
(0)
N/A
|
(0)
+100%
|
6
N/A
|
8
+34%
|
10
+30%
|
5
-48%
|
3
-45%
|
13
+356%
|
3
-78%
|
1
-55%
|
1
+13%
|
|
| Change in Cash | |||||||||||||||
| Net Change in Cash |
5
N/A
|
2
-66%
|
2
-5%
|
(8)
N/A
|
(8)
+2%
|
3
N/A
|
(1)
N/A
|
(2)
-23%
|
7
N/A
|
7
-3%
|
2
-72%
|
0
-90%
|
(8)
N/A
|
(6)
+18%
|
|
| Free Cash Flow | |||||||||||||||
| Free Cash Flow |
(3)
N/A
|
(7)
-119%
|
(7)
-1%
|
(5)
+23%
|
(8)
-53%
|
(4)
+55%
|
(4)
-23%
|
(8)
-90%
|
(4)
+58%
|
(0)
+99%
|
(9)
-19 383%
|
(4)
+50%
|
(8)
-86%
|
(8)
+6%
|
|