Taurus Armas SA
BOVESPA:TASA4
Cash Flow Statement
Cash Flow Statement
Taurus Armas SA
| Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | 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-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
55
|
55
|
62
|
44
|
51
|
53
|
54
|
72
|
70
|
88
|
69
|
66
|
37
|
34
|
51
|
52
|
64
|
(95)
|
(122)
|
(139)
|
(58)
|
(87)
|
(104)
|
(204)
|
(185)
|
(323)
|
(295)
|
(310)
|
(280)
|
(141)
|
(128)
|
(68)
|
(101)
|
(105)
|
(193)
|
(170)
|
(271)
|
(259)
|
(276)
|
(268)
|
(137)
|
(121)
|
17
|
(6)
|
25
|
(142)
|
(143)
|
10
|
194
|
435
|
665
|
792
|
901
|
1 086
|
963
|
880
|
756
|
535
|
(41)
|
(10)
|
79
|
39
|
124
|
|
| Depreciation & Amortization |
20
|
21
|
22
|
25
|
24
|
27
|
29
|
31
|
29
|
26
|
25
|
22
|
28
|
28
|
28
|
31
|
31
|
32
|
34
|
34
|
35
|
35
|
34
|
34
|
33
|
34
|
34
|
35
|
35
|
39
|
35
|
34
|
34
|
30
|
34
|
33
|
34
|
34
|
34
|
35
|
34
|
34
|
33
|
26
|
22
|
21
|
21
|
26
|
29
|
30
|
30
|
31
|
29
|
30
|
30
|
31
|
31
|
32
|
12
|
24
|
44
|
47
|
45
|
|
| Change in Deffered Taxes |
(3)
|
(1)
|
(1)
|
6
|
(2)
|
(5)
|
(7)
|
(9)
|
(2)
|
1
|
5
|
(35)
|
(34)
|
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 Non-Cash Items |
40
|
28
|
11
|
(11)
|
(20)
|
(19)
|
3
|
3
|
10
|
26
|
8
|
55
|
47
|
31
|
68
|
21
|
54
|
218
|
229
|
251
|
89
|
98
|
69
|
134
|
143
|
266
|
274
|
335
|
311
|
187
|
174
|
59
|
67
|
76
|
128
|
92
|
199
|
220
|
277
|
325
|
241
|
228
|
117
|
147
|
85
|
228
|
286
|
250
|
163
|
65
|
(103)
|
(106)
|
(66)
|
(287)
|
(113)
|
(120)
|
(70)
|
70
|
100
|
101
|
187
|
188
|
91
|
|
| Cash Taxes Paid |
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
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
37
|
13
|
53
|
119
|
166
|
208
|
206
|
169
|
177
|
136
|
(8)
|
(6)
|
21
|
25
|
45
|
|
| Cash Interest Paid |
0
|
14
|
14
|
15
|
19
|
18
|
20
|
10
|
29
|
20
|
26
|
34
|
33
|
38
|
40
|
50
|
39
|
43
|
40
|
42
|
43
|
45
|
50
|
51
|
57
|
57
|
54
|
50
|
43
|
38
|
37
|
34
|
65
|
62
|
53
|
68
|
48
|
48
|
46
|
41
|
105
|
122
|
130
|
123
|
46
|
36
|
33
|
31
|
32
|
29
|
29
|
29
|
28
|
27
|
28
|
30
|
31
|
31
|
19
|
28
|
48
|
57
|
59
|
|
| Change in Working Capital |
(60)
|
(57)
|
13
|
34
|
86
|
55
|
14
|
(26)
|
43
|
(5)
|
(15)
|
(36)
|
(33)
|
(64)
|
(106)
|
(77)
|
(82)
|
(1)
|
57
|
66
|
125
|
(22)
|
(44)
|
(25)
|
60
|
26
|
40
|
5
|
12
|
84
|
50
|
87
|
36
|
(18)
|
21
|
48
|
73
|
99
|
38
|
(45)
|
(106)
|
(140)
|
(137)
|
(98)
|
(24)
|
50
|
113
|
20
|
(30)
|
(43)
|
(247)
|
(306)
|
(466)
|
(504)
|
(372)
|
(262)
|
(193)
|
(154)
|
(19)
|
(115)
|
(85)
|
(222)
|
(305)
|
|
| Cash from Operating Activities |
52
N/A
|
47
-9%
|
107
+125%
|
99
-7%
|
139
+41%
|
110
-20%
|
93
-16%
|
70
-25%
|
149
+115%
|
140
-6%
|
98
-30%
|
78
-21%
|
45
-42%
|
25
-46%
|
35
+43%
|
62
+75%
|
67
+9%
|
154
+130%
|
196
+27%
|
213
+8%
|
191
-10%
|
25
-87%
|
(45)
N/A
|
(60)
-33%
|
52
N/A
|
4
-93%
|
53
+1 417%
|
66
+24%
|
79
+20%
|
169
+113%
|
131
-22%
|
112
-15%
|
36
-68%
|
(17)
N/A
|
(10)
+39%
|
3
N/A
|
35
+1 052%
|
94
+172%
|
73
-22%
|
47
-36%
|
32
-32%
|
0
-100%
|
30
+112 830%
|
68
+125%
|
109
+59%
|
158
+45%
|
277
+76%
|
307
+11%
|
357
+16%
|
486
+36%
|
344
-29%
|
411
+19%
|
398
-3%
|
325
-18%
|
508
+56%
|
529
+4%
|
525
-1%
|
483
-8%
|
53
-89%
|
(1)
N/A
|
224
N/A
|
50
-77%
|
(46)
N/A
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(72)
|
(80)
|
(80)
|
(56)
|
(46)
|
(44)
|
(43)
|
(48)
|
(58)
|
(56)
|
(54)
|
(53)
|
(48)
|
(54)
|
(73)
|
(72)
|
(62)
|
(52)
|
(25)
|
(20)
|
(28)
|
(20)
|
(21)
|
(20)
|
(16)
|
(18)
|
(16)
|
(17)
|
(46)
|
(66)
|
(64)
|
(64)
|
(49)
|
(34)
|
(39)
|
(34)
|
(20)
|
(13)
|
(11)
|
(13)
|
(17)
|
(22)
|
(25)
|
(31)
|
(68)
|
(73)
|
(85)
|
(93)
|
(78)
|
(100)
|
(104)
|
(133)
|
(170)
|
(186)
|
(207)
|
(216)
|
(214)
|
(208)
|
(16)
|
(41)
|
(128)
|
(105)
|
(116)
|
|
| Other Items |
(13)
|
(11)
|
(13)
|
(17)
|
(13)
|
(10)
|
(4)
|
(2)
|
35
|
33
|
29
|
34
|
(1)
|
(0)
|
(0)
|
(2)
|
(39)
|
(35)
|
(33)
|
(28)
|
0
|
1
|
(1)
|
(4)
|
(55)
|
(41)
|
(43)
|
(57)
|
21
|
31
|
41
|
55
|
36
|
11
|
(1)
|
4
|
(0)
|
(4)
|
2
|
(3)
|
(2)
|
4
|
(2)
|
1
|
1
|
(2)
|
9
|
0
|
(0)
|
(8)
|
(11)
|
(4)
|
(77)
|
(100)
|
(123)
|
(262)
|
(67)
|
(80)
|
46
|
30
|
(63)
|
7
|
(33)
|
|
| Cash from Investing Activities |
(85)
N/A
|
(91)
-7%
|
(93)
-2%
|
(73)
+22%
|
(59)
+19%
|
(55)
+7%
|
(46)
+15%
|
(49)
-6%
|
(23)
+54%
|
(23)
+1%
|
(25)
-12%
|
(19)
+24%
|
(48)
-150%
|
(55)
-13%
|
(73)
-34%
|
(74)
-1%
|
(101)
-37%
|
(86)
+14%
|
(58)
+33%
|
(47)
+18%
|
(28)
+40%
|
(20)
+29%
|
(22)
-8%
|
(25)
-14%
|
(71)
-191%
|
(59)
+17%
|
(59)
-1%
|
(74)
-24%
|
(26)
+65%
|
(35)
-36%
|
(22)
+36%
|
(10)
+56%
|
(12)
-26%
|
(23)
-86%
|
(40)
-73%
|
(31)
+23%
|
(21)
+32%
|
(17)
+20%
|
(9)
+47%
|
(16)
-78%
|
(19)
-20%
|
(18)
+6%
|
(27)
-49%
|
(30)
-14%
|
(67)
-121%
|
(74)
-11%
|
(76)
-3%
|
(93)
-21%
|
(79)
+15%
|
(109)
-38%
|
(114)
-5%
|
(137)
-19%
|
(248)
-81%
|
(286)
-16%
|
(331)
-16%
|
(478)
-44%
|
(280)
+41%
|
(288)
-3%
|
31
N/A
|
(10)
N/A
|
(191)
-1 740%
|
(98)
+49%
|
(149)
-52%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(33)
|
(33)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
23
|
67
|
67
|
0
|
44
|
40
|
40
|
0
|
57
|
18
|
18
|
28
|
10
|
11
|
10
|
0
|
0
|
(0)
|
1
|
43
|
56
|
56
|
55
|
13
|
0
|
3
|
40
|
60
|
109
|
150
|
119
|
104
|
72
|
64
|
60
|
55
|
(4)
|
(4)
|
(4)
|
(4)
|
0
|
|
| Net Issuance of Debt |
23
|
90
|
90
|
100
|
59
|
66
|
20
|
45
|
(88)
|
(28)
|
10
|
173
|
196
|
253
|
247
|
106
|
113
|
57
|
118
|
34
|
(13)
|
33
|
43
|
(49)
|
(167)
|
(120)
|
(183)
|
(135)
|
(107)
|
(183)
|
(206)
|
(132)
|
(10)
|
58
|
73
|
58
|
(5)
|
(28)
|
(16)
|
26
|
114
|
106
|
79
|
44
|
(33)
|
(10)
|
(58)
|
(136)
|
(220)
|
(218)
|
(259)
|
(283)
|
(145)
|
(147)
|
(26)
|
43
|
(72)
|
(90)
|
24
|
70
|
87
|
161
|
221
|
|
| Cash Paid for Dividends |
(13)
|
(18)
|
(18)
|
(18)
|
(18)
|
(14)
|
(14)
|
(22)
|
(22)
|
(20)
|
(20)
|
(12)
|
(16)
|
(4)
|
(16)
|
(16)
|
(21)
|
0
|
(16)
|
(16)
|
(7)
|
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
|
(194)
|
(194)
|
(194)
|
0
|
0
|
(38)
|
(38)
|
0
|
(47)
|
|
| Other |
43
|
2
|
(5)
|
(27)
|
(18)
|
(28)
|
(18)
|
0
|
(5)
|
(24)
|
(34)
|
(189)
|
(170)
|
(207)
|
(212)
|
(65)
|
(40)
|
(43)
|
(38)
|
(42)
|
(43)
|
(45)
|
(50)
|
(51)
|
(57)
|
(57)
|
(54)
|
(50)
|
(31)
|
(26)
|
(25)
|
(22)
|
(65)
|
(56)
|
(45)
|
(58)
|
(38)
|
(46)
|
(52)
|
(51)
|
(108)
|
(124)
|
(130)
|
(123)
|
(55)
|
(43)
|
(38)
|
(34)
|
(32)
|
(28)
|
(28)
|
(28)
|
(26)
|
(27)
|
(27)
|
(29)
|
(30)
|
(31)
|
(19)
|
(28)
|
(48)
|
(57)
|
(59)
|
|
| Cash from Financing Activities |
53
N/A
|
82
+54%
|
75
-9%
|
63
-16%
|
23
-63%
|
24
+6%
|
(12)
N/A
|
23
N/A
|
(115)
N/A
|
(72)
+37%
|
(44)
+39%
|
(61)
-39%
|
(23)
+61%
|
9
N/A
|
(14)
N/A
|
26
N/A
|
52
+102%
|
(7)
N/A
|
64
N/A
|
(25)
N/A
|
(63)
-154%
|
(19)
+69%
|
16
N/A
|
(33)
N/A
|
(157)
-378%
|
(110)
+30%
|
(193)
-76%
|
(145)
+25%
|
(98)
+33%
|
(169)
-73%
|
(174)
-3%
|
(136)
+22%
|
(58)
+58%
|
30
N/A
|
39
+30%
|
11
-72%
|
(33)
N/A
|
(74)
-126%
|
(68)
+9%
|
(25)
+63%
|
7
N/A
|
25
+249%
|
5
-79%
|
(23)
N/A
|
(33)
-41%
|
(40)
-23%
|
(96)
-139%
|
(166)
-74%
|
(212)
-27%
|
(186)
+12%
|
(179)
+4%
|
(161)
+10%
|
(52)
+68%
|
(70)
-35%
|
(175)
-150%
|
(116)
+34%
|
(237)
-104%
|
(261)
-10%
|
1
N/A
|
(1)
N/A
|
(4)
-264%
|
62
N/A
|
114
+84%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
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
|
(8)
|
(10)
|
(11)
|
(8)
|
(5)
|
4
|
1
|
(4)
|
18
|
1
|
2
|
7
|
(8)
|
(2)
|
(2)
|
(0)
|
(2)
|
0
|
|
| Net Change in Cash |
20
N/A
|
38
+89%
|
88
+132%
|
89
+1%
|
103
+16%
|
80
-22%
|
34
-57%
|
44
+27%
|
12
-73%
|
45
+284%
|
29
-36%
|
(2)
N/A
|
(22)
-817%
|
(21)
+4%
|
(53)
-148%
|
14
N/A
|
19
+38%
|
61
+228%
|
203
+232%
|
141
-31%
|
100
-29%
|
(14)
N/A
|
(51)
-254%
|
(118)
-131%
|
(177)
-50%
|
(165)
+7%
|
(199)
-21%
|
(153)
+23%
|
(44)
+71%
|
(35)
+21%
|
(65)
-85%
|
(34)
+48%
|
(34)
+1%
|
(10)
+70%
|
(11)
-10%
|
(17)
-50%
|
(19)
-15%
|
3
N/A
|
(4)
N/A
|
6
N/A
|
20
+258%
|
7
-66%
|
9
+30%
|
15
+69%
|
9
-39%
|
35
+281%
|
95
+172%
|
37
-61%
|
58
+57%
|
187
+222%
|
55
-70%
|
113
+105%
|
95
-17%
|
(13)
N/A
|
3
N/A
|
(63)
N/A
|
15
N/A
|
(73)
N/A
|
83
N/A
|
(14)
N/A
|
29
N/A
|
12
-58%
|
(81)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(20)
N/A
|
(33)
-66%
|
26
N/A
|
43
+64%
|
93
+117%
|
66
-29%
|
50
-24%
|
22
-57%
|
91
+321%
|
84
-8%
|
44
-48%
|
25
-44%
|
(2)
N/A
|
(30)
-1 255%
|
(38)
-27%
|
(10)
+73%
|
5
N/A
|
103
+1 912%
|
171
+67%
|
193
+13%
|
163
-15%
|
4
-97%
|
(66)
N/A
|
(81)
-22%
|
36
N/A
|
(14)
N/A
|
37
N/A
|
49
+31%
|
33
-32%
|
103
+212%
|
68
-34%
|
48
-30%
|
(12)
N/A
|
(51)
-308%
|
(49)
+3%
|
(31)
+36%
|
14
N/A
|
81
+470%
|
62
-23%
|
34
-45%
|
15
-56%
|
(22)
N/A
|
6
N/A
|
38
+560%
|
41
+10%
|
85
+106%
|
192
+126%
|
214
+12%
|
279
+30%
|
386
+38%
|
241
-38%
|
278
+16%
|
228
-18%
|
138
-39%
|
301
+117%
|
313
+4%
|
311
-1%
|
275
-12%
|
38
-86%
|
(41)
N/A
|
96
N/A
|
(54)
N/A
|
(162)
-199%
|
|