Telestrada SA
WSE:TLS
Cash Flow Statement
Cash Flow Statement
Telestrada SA
| Dec-2012 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-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 |
4
|
3
|
3
|
3
|
4
|
2
|
2
|
3
|
4
|
5
|
5
|
5
|
4
|
4
|
6
|
7
|
9
|
11
|
10
|
10
|
9
|
9
|
11
|
10
|
10
|
9
|
7
|
7
|
7
|
8
|
(0)
|
2
|
5
|
5
|
14
|
12
|
5
|
3
|
4
|
4
|
7
|
7
|
6
|
8
|
10
|
11
|
11
|
10
|
10
|
8
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
2
|
0
|
2
|
3
|
4
|
0
|
13
|
11
|
12
|
1
|
5
|
6
|
9
|
0
|
8
|
9
|
7
|
6
|
6
|
6
|
4
|
2
|
1
|
(0)
|
(0)
|
0
|
1
|
1
|
2
|
(0)
|
10
|
12
|
12
|
(0)
|
3
|
6
|
6
|
(1)
|
6
|
2
|
2
|
(0)
|
(6)
|
(11)
|
(14)
|
(1)
|
6
|
9
|
18
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(0)
|
0
|
1
|
0
|
(0)
|
0
|
11
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
|
| Cash from Operating Activities |
4
N/A
|
5
+21%
|
4
-15%
|
5
+34%
|
6
+17%
|
6
-2%
|
14
+139%
|
15
+6%
|
16
+4%
|
17
+7%
|
9
-44%
|
10
+12%
|
10
-4%
|
13
+27%
|
15
+17%
|
15
+3%
|
18
+20%
|
18
-5%
|
16
-11%
|
16
+3%
|
15
-8%
|
13
-12%
|
12
-8%
|
11
-10%
|
9
-16%
|
9
-6%
|
8
-12%
|
8
+2%
|
9
+14%
|
10
+12%
|
12
+20%
|
13
+5%
|
17
+38%
|
17
-1%
|
17
-3%
|
15
-10%
|
11
-25%
|
9
-18%
|
9
-4%
|
10
+7%
|
10
0%
|
9
-3%
|
9
-7%
|
2
-76%
|
(2)
N/A
|
(3)
-102%
|
1
N/A
|
7
+637%
|
10
+39%
|
18
+74%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
0
|
(0)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
|
| Other Items |
0
|
(1)
|
1
|
1
|
1
|
(29)
|
(29)
|
(34)
|
(34)
|
(5)
|
0
|
(1)
|
(1)
|
(6)
|
(5)
|
(12)
|
(13)
|
(9)
|
(4)
|
(4)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(8)
|
(8)
|
(10)
|
(11)
|
(2)
|
(4)
|
(2)
|
(2)
|
0
|
(1)
|
2
|
2
|
1
|
(1)
|
(7)
|
(12)
|
|
| Cash from Investing Activities |
0
N/A
|
(1)
N/A
|
1
N/A
|
1
+2%
|
1
N/A
|
(29)
N/A
|
(33)
-17%
|
(34)
0%
|
(34)
0%
|
(5)
+85%
|
(1)
+89%
|
(1)
-5%
|
(1)
-62%
|
(6)
-571%
|
(11)
-88%
|
(12)
-8%
|
(13)
-7%
|
(9)
+29%
|
(4)
+53%
|
(4)
+18%
|
(2)
+33%
|
(1)
+49%
|
(0)
+65%
|
(0)
+31%
|
(0)
+45%
|
(0)
+75%
|
(0)
-47%
|
0
N/A
|
(0)
N/A
|
(0)
+48%
|
(0)
-45%
|
(0)
-80%
|
(0)
+63%
|
(1)
-444%
|
(8)
-1 182%
|
(8)
+2%
|
(10)
-32%
|
(11)
-2%
|
(4)
+60%
|
(4)
0%
|
(2)
+57%
|
(2)
+12%
|
(1)
+63%
|
(1)
-20%
|
2
N/A
|
2
+15%
|
(6)
N/A
|
(8)
-35%
|
(13)
-69%
|
(19)
-41%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(3)
|
0
|
(2)
|
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
|
(5)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(5)
|
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)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
|
| Cash Paid for Dividends |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(0)
|
(2)
|
(0)
|
(3)
|
(3)
|
23
|
(1)
|
16
|
16
|
(13)
|
(1)
|
(11)
|
(13)
|
(5)
|
(0)
|
(6)
|
(5)
|
(9)
|
(10)
|
(7)
|
(6)
|
(10)
|
(6)
|
(7)
|
(11)
|
(7)
|
(6)
|
(6)
|
(1)
|
(1)
|
(2)
|
(7)
|
(16)
|
(15)
|
(1)
|
(10)
|
(2)
|
(12)
|
(2)
|
(1)
|
(1)
|
8
|
(1)
|
(4)
|
(5)
|
(5)
|
2
|
4
|
9
|
7
|
|
| Cash from Financing Activities |
(3)
N/A
|
(5)
-62%
|
(3)
+41%
|
(3)
N/A
|
(3)
0%
|
23
N/A
|
23
+3%
|
16
-29%
|
16
-1%
|
(13)
N/A
|
(16)
-25%
|
(11)
+27%
|
(13)
-14%
|
(5)
+60%
|
(5)
-2%
|
(6)
-5%
|
(5)
+1%
|
(9)
-59%
|
(10)
-10%
|
(7)
+23%
|
(6)
+20%
|
(10)
-73%
|
(6)
+37%
|
(7)
-3%
|
(11)
-65%
|
(7)
+36%
|
(6)
+13%
|
(6)
+7%
|
(1)
+80%
|
(1)
-10%
|
(7)
-445%
|
(7)
-2%
|
(16)
-132%
|
(15)
+7%
|
(10)
+36%
|
(10)
0%
|
(2)
+81%
|
(12)
-527%
|
(12)
-2%
|
(12)
+1%
|
(12)
-1%
|
(2)
+84%
|
(2)
+3%
|
(4)
-109%
|
(5)
-40%
|
(5)
0%
|
(2)
+60%
|
(0)
+91%
|
4
N/A
|
3
-34%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
1
N/A
|
(1)
N/A
|
2
N/A
|
3
+81%
|
4
+30%
|
0
-100%
|
4
+40 600%
|
(2)
N/A
|
(2)
+14%
|
(1)
+57%
|
(7)
-828%
|
(2)
+78%
|
(4)
-152%
|
2
N/A
|
(2)
N/A
|
(2)
-45%
|
(0)
+97%
|
(0)
-429%
|
2
N/A
|
5
+190%
|
7
+27%
|
2
-73%
|
5
+198%
|
4
-23%
|
(2)
N/A
|
2
N/A
|
1
-12%
|
2
+43%
|
7
+251%
|
9
+15%
|
5
-44%
|
5
+8%
|
1
-82%
|
1
+52%
|
(1)
N/A
|
(2)
-140%
|
(1)
+61%
|
(13)
-1 248%
|
(7)
+44%
|
(7)
+10%
|
(4)
+37%
|
6
N/A
|
6
+8%
|
(2)
N/A
|
(5)
-123%
|
(7)
-28%
|
(7)
-2%
|
(1)
+90%
|
1
N/A
|
2
+61%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
4
N/A
|
5
+27%
|
4
-18%
|
5
+39%
|
6
+17%
|
6
-2%
|
10
+60%
|
15
+58%
|
16
+4%
|
17
+7%
|
9
-48%
|
10
+21%
|
10
-4%
|
13
+27%
|
9
-32%
|
15
+76%
|
18
+20%
|
18
-5%
|
16
-11%
|
16
+3%
|
15
-8%
|
13
-12%
|
12
-8%
|
11
-10%
|
9
-16%
|
9
-6%
|
8
-12%
|
8
+2%
|
9
+14%
|
10
+12%
|
12
+16%
|
13
+8%
|
17
+38%
|
17
-1%
|
16
-6%
|
15
-7%
|
11
-25%
|
9
-18%
|
6
-30%
|
10
+47%
|
10
0%
|
9
-3%
|
8
-18%
|
2
-72%
|
(2)
N/A
|
(3)
-102%
|
(6)
-63%
|
7
N/A
|
10
+39%
|
18
+74%
|
|