Salmones Camanchaca SA
SGO:SALMOCAM
Cash Flow Statement
Cash Flow Statement
Salmones Camanchaca SA
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 | Jun-2023 | Sep-2023 | Dec-2023 | Jun-2024 | Sep-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||
Cash Taxes Paid |
0
|
(0)
|
(0)
|
(3)
|
(3)
|
(8)
|
(8)
|
(5)
|
(5)
|
(8)
|
(8)
|
(8)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Cash Interest Paid |
(5)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(3)
|
(4)
|
0
|
(4)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(4)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(6)
|
(9)
|
(11)
|
(11)
|
|
Change in Working Capital |
(24)
|
(32)
|
(26)
|
(26)
|
(24)
|
(22)
|
(25)
|
(26)
|
(25)
|
(26)
|
(26)
|
(26)
|
(26)
|
(27)
|
(25)
|
(26)
|
(27)
|
(26)
|
(28)
|
(26)
|
(31)
|
(33)
|
(35)
|
(32)
|
(32)
|
|
Cash from Operating Activities |
2
N/A
|
14
+820%
|
52
+268%
|
57
+10%
|
65
+13%
|
45
-31%
|
22
-50%
|
18
-21%
|
26
+46%
|
37
+45%
|
30
-18%
|
10
-67%
|
(15)
N/A
|
(23)
-53%
|
(17)
+27%
|
(19)
-13%
|
13
N/A
|
51
+295%
|
69
+35%
|
76
+10%
|
32
-58%
|
(17)
N/A
|
(1)
+95%
|
6
N/A
|
45
+657%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||
Capital Expenditures |
(21)
|
(31)
|
(32)
|
(32)
|
(35)
|
(38)
|
(38)
|
(41)
|
(37)
|
(29)
|
(26)
|
(23)
|
(19)
|
(18)
|
(16)
|
(15)
|
(26)
|
(31)
|
(31)
|
(29)
|
(16)
|
(18)
|
(20)
|
(22)
|
(22)
|
|
Other Items |
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
|
|
Cash from Investing Activities |
(21)
N/A
|
(30)
-47%
|
(31)
-3%
|
(32)
-2%
|
(35)
-10%
|
(38)
-8%
|
(37)
+2%
|
(40)
-9%
|
(37)
+7%
|
(29)
+21%
|
(26)
+11%
|
(23)
+12%
|
(19)
+18%
|
(18)
+4%
|
(16)
+13%
|
(15)
+7%
|
(26)
-79%
|
(31)
-20%
|
(31)
+0%
|
(29)
+8%
|
(16)
+44%
|
(18)
-13%
|
(20)
-12%
|
(22)
-8%
|
(22)
+1%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||
Net Issuance of Common Stock |
46
|
46
|
46
|
46
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
23
|
0
|
23
|
23
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
(30)
|
(30)
|
(35)
|
(50)
|
(30)
|
14
|
29
|
48
|
52
|
13
|
13
|
25
|
39
|
39
|
34
|
35
|
7
|
(18)
|
(41)
|
(58)
|
(18)
|
44
|
49
|
24
|
(23)
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
(3)
|
0
|
(24)
|
(24)
|
(24)
|
0
|
(17)
|
(17)
|
(17)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(24)
|
(24)
|
(24)
|
(0)
|
(0)
|
|
Other |
(9)
|
(9)
|
(10)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash from Financing Activities |
7
N/A
|
7
0%
|
(3)
N/A
|
(12)
-322%
|
(33)
-169%
|
(13)
+61%
|
5
N/A
|
24
+360%
|
28
+17%
|
(4)
N/A
|
(4)
N/A
|
8
N/A
|
22
+172%
|
39
+76%
|
34
-13%
|
58
+70%
|
30
-48%
|
5
-84%
|
(18)
N/A
|
(58)
-218%
|
(42)
+27%
|
20
N/A
|
25
+25%
|
24
-3%
|
(23)
N/A
|
|
Change in Cash | ||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
1
|
0
|
(0)
|
(1)
|
(0)
|
|
Net Change in Cash |
(13)
N/A
|
(10)
+20%
|
17
N/A
|
12
-28%
|
(4)
N/A
|
(7)
-54%
|
(10)
-53%
|
1
N/A
|
15
+1 948%
|
2
-84%
|
(1)
N/A
|
(5)
-780%
|
(11)
-127%
|
(2)
+86%
|
1
N/A
|
23
+1 762%
|
16
-30%
|
23
+41%
|
18
-21%
|
(11)
N/A
|
(26)
-126%
|
(14)
+44%
|
3
N/A
|
7
+103%
|
1
-93%
|
|
Free Cash Flow | ||||||||||||||||||||||||||
Free Cash Flow |
(19)
N/A
|
(17)
+15%
|
21
N/A
|
25
+23%
|
29
+16%
|
6
-78%
|
(15)
N/A
|
(23)
-52%
|
(12)
+49%
|
8
N/A
|
4
-43%
|
(13)
N/A
|
(34)
-165%
|
(41)
-21%
|
(32)
+20%
|
(34)
-4%
|
(13)
+60%
|
20
N/A
|
38
+92%
|
47
+26%
|
16
-67%
|
(35)
N/A
|
(21)
+39%
|
(16)
+25%
|
24
N/A
|