WoodpeckerCo SA
WSE:WPR
Cash Flow Statement
Cash Flow Statement
WoodpeckerCo SA
| Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||
| Net Income |
4
|
4
|
4
|
5
|
5
|
5
|
3
|
2
|
0
|
1
|
0
|
(0)
|
(1)
|
(2)
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
2
|
1
|
2
|
2
|
3
|
3
|
3
|
4
|
5
|
4
|
4
|
|
| Other Non-Cash Items |
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
|
| Change in Working Capital |
1
|
2
|
2
|
0
|
(0)
|
(1)
|
(0)
|
0
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash from Operating Activities |
5
N/A
|
6
+22%
|
7
+4%
|
8
+15%
|
7
-15%
|
6
-15%
|
6
+1%
|
5
-6%
|
5
-12%
|
4
-19%
|
4
+4%
|
5
+14%
|
2
-46%
|
2
-11%
|
|
| Investing Cash Flow | |||||||||||||||
| Capital Expenditures |
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(7)
|
(6)
|
(5)
|
(4)
|
(5)
|
(3)
|
(3)
|
|
| Other Items |
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(4)
N/A
|
(4)
-18%
|
(4)
+8%
|
(4)
-10%
|
(5)
-7%
|
(6)
-19%
|
(6)
-12%
|
(6)
+2%
|
(6)
+4%
|
(5)
+14%
|
(4)
+19%
|
(5)
-20%
|
(3)
+36%
|
(3)
+6%
|
|
| Financing Cash Flow | |||||||||||||||
| Net Issuance of Debt |
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other |
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
0
N/A
|
0
N/A
|
(0)
N/A
|
(1)
-6 596%
|
0
N/A
|
0
N/A
|
0
N/A
|
(1)
N/A
|
(1)
+45%
|
(1)
-49%
|
(1)
-34%
|
(1)
-25%
|
(1)
+44%
|
(1)
+24%
|
|
| Change in Cash | |||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
1
N/A
|
2
+32%
|
3
+32%
|
2
-13%
|
2
-21%
|
(0)
N/A
|
(1)
-516%
|
(2)
-160%
|
(2)
+4%
|
(2)
-17%
|
(1)
+39%
|
(2)
-42%
|
(2)
+19%
|
(1)
+8%
|
|
| Free Cash Flow | |||||||||||||||
| Free Cash Flow |
1
N/A
|
2
+31%
|
3
+34%
|
4
+38%
|
2
-51%
|
(0)
N/A
|
(1)
-516%
|
(1)
-91%
|
(1)
+9%
|
(1)
-3%
|
(0)
+82%
|
(1)
-112%
|
(1)
-51%
|
(1)
-9%
|
|