Euroapi SAS
PAR:EAPI
Cash Flow Statement
Cash Flow Statement
Euroapi SAS
Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | ||
---|---|---|---|---|---|---|
Operating Cash Flow | ||||||
Net Income |
(15)
|
31
|
(190)
|
(287)
|
(131)
|
|
Depreciation & Amortization |
95
|
96
|
303
|
299
|
77
|
|
Other Non-Cash Items |
33
|
(19)
|
(39)
|
11
|
21
|
|
Cash Interest Paid |
3
|
2
|
6
|
8
|
11
|
|
Change in Working Capital |
(68)
|
(106)
|
(69)
|
93
|
156
|
|
Cash from Operating Activities |
45
N/A
|
3
-94%
|
5
+104%
|
115
+2 147%
|
123
+7%
|
|
Investing Cash Flow | ||||||
Capital Expenditures |
(167)
|
(161)
|
(133)
|
(121)
|
(108)
|
|
Other Items |
0
|
0
|
(5)
|
(5)
|
0
|
|
Cash from Investing Activities |
(167)
N/A
|
(161)
+4%
|
(137)
+15%
|
(126)
+9%
|
(108)
+14%
|
|
Financing Cash Flow | ||||||
Net Issuance of Common Stock |
87
|
4
|
(1)
|
(0)
|
(0)
|
|
Net Issuance of Debt |
94
|
177
|
98
|
246
|
(161)
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
|
Other |
7
|
(2)
|
(5)
|
(7)
|
187
|
|
Cash from Financing Activities |
188
N/A
|
179
-5%
|
92
-49%
|
238
+158%
|
27
-89%
|
|
Change in Cash | ||||||
Effect of Foreign Exchange Rates |
(1)
|
0
|
0
|
(1)
|
(1)
|
|
Net Change in Cash |
64
N/A
|
21
-67%
|
(40)
N/A
|
226
N/A
|
41
-82%
|
|
Free Cash Flow | ||||||
Free Cash Flow |
(123)
N/A
|
(158)
-29%
|
(128)
+19%
|
(6)
+95%
|
15
N/A
|