SFD SA
WSE:SFD
Cash Flow Statement
Cash Flow Statement
SFD 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 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||
| Net Income |
9
|
10
|
12
|
14
|
13
|
13
|
11
|
8
|
11
|
11
|
13
|
15
|
10
|
7
|
2
|
(1)
|
(4)
|
(0)
|
3
|
4
|
5
|
|
| Depreciation & Amortization |
1
|
2
|
2
|
3
|
3
|
2
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
4
|
|
| Other Non-Cash Items |
1
|
1
|
0
|
1
|
0
|
(0)
|
0
|
1
|
3
|
2
|
2
|
3
|
0
|
1
|
1
|
(1)
|
2
|
3
|
3
|
4
|
3
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
3
|
2
|
2
|
2
|
2
|
0
|
2
|
2
|
|
| Change in Working Capital |
2
|
(2)
|
(7)
|
(12)
|
(22)
|
(13)
|
(11)
|
(12)
|
(14)
|
(26)
|
(26)
|
(12)
|
3
|
10
|
17
|
8
|
4
|
(6)
|
(6)
|
(14)
|
(22)
|
|
| Cash from Operating Activities |
14
N/A
|
11
-20%
|
7
-33%
|
6
-15%
|
(6)
N/A
|
2
N/A
|
3
+33%
|
0
-97%
|
3
+3 957%
|
(10)
N/A
|
(8)
+20%
|
9
N/A
|
18
+103%
|
22
+26%
|
22
+1%
|
9
-58%
|
5
-44%
|
1
-84%
|
4
+382%
|
(0)
N/A
|
(9)
-1 952%
|
|
| Investing Cash Flow | ||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(2)
|
(1)
|
(2)
|
(1)
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
0
|
(1)
|
(0)
|
(1)
|
(1)
|
|
| Other Items |
(1)
|
(0)
|
0
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(1)
|
1
|
1
|
2
|
2
|
2
|
1
|
(0)
|
(1)
|
|
| Cash from Investing Activities |
(2)
N/A
|
(2)
-8%
|
(1)
+41%
|
(1)
+37%
|
(1)
+3%
|
0
N/A
|
(2)
N/A
|
(2)
-22%
|
(2)
+5%
|
(3)
-38%
|
(2)
+27%
|
(3)
-49%
|
(4)
-28%
|
(2)
+32%
|
(1)
+49%
|
0
N/A
|
2
+1 777%
|
1
-37%
|
1
-18%
|
(1)
N/A
|
(2)
-17%
|
|
| Financing Cash Flow | ||||||||||||||||||||||
| Net Issuance of Common Stock |
(1)
|
(1)
|
(1)
|
0
|
0
|
9
|
9
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(6)
|
(5)
|
(2)
|
(2)
|
10
|
(2)
|
(4)
|
(0)
|
(6)
|
13
|
15
|
4
|
2
|
(9)
|
(10)
|
(7)
|
(2)
|
(2)
|
(2)
|
2
|
7
|
|
| Cash Paid for Dividends |
0
|
(0)
|
(2)
|
0
|
0
|
(4)
|
(4)
|
0
|
0
|
(4)
|
(3)
|
(5)
|
(5)
|
(5)
|
(5)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
|
| Other |
(2)
|
(1)
|
(0)
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Cash from Financing Activities |
(9)
N/A
|
(8)
+14%
|
(6)
+30%
|
(5)
+18%
|
8
N/A
|
2
-69%
|
0
-85%
|
4
+1 069%
|
(2)
N/A
|
8
N/A
|
11
+40%
|
(2)
N/A
|
(6)
-133%
|
(16)
-188%
|
(17)
-6%
|
(11)
+36%
|
(4)
+60%
|
(4)
+7%
|
(4)
-6%
|
(1)
+79%
|
5
N/A
|
|
| Change in Cash | ||||||||||||||||||||||
| Net Change in Cash |
2
N/A
|
0
-79%
|
0
-47%
|
1
+190%
|
1
+69%
|
5
+333%
|
2
-65%
|
2
+35%
|
(1)
N/A
|
(4)
-664%
|
1
N/A
|
3
+151%
|
8
+143%
|
3
-60%
|
4
+14%
|
(2)
N/A
|
2
N/A
|
(2)
N/A
|
0
N/A
|
(3)
N/A
|
(6)
-96%
|
|
| Free Cash Flow | ||||||||||||||||||||||
| Free Cash Flow |
13
N/A
|
9
-31%
|
6
-33%
|
4
-25%
|
(7)
N/A
|
2
N/A
|
2
-24%
|
(2)
N/A
|
1
N/A
|
(12)
N/A
|
(10)
+20%
|
6
N/A
|
15
+168%
|
19
+28%
|
20
+4%
|
8
-61%
|
5
-32%
|
0
-94%
|
4
+1 048%
|
(2)
N/A
|
(10)
-473%
|
|