IFirma SA
WSE:IFI
Cash Flow Statement
Cash Flow Statement
IFirma SA
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
4
|
5
|
7
|
7
|
7
|
7
|
8
|
9
|
9
|
8
|
7
|
6
|
7
|
8
|
|
Depreciation & Amortization |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
Other Non-Cash 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)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Cash Interest 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Change in Working Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
0
|
(0)
|
1
|
0
|
0
|
0
|
(0)
|
0
|
(1)
|
(0)
|
|
Cash from Operating Activities |
1
N/A
|
1
+7%
|
1
+0%
|
1
+9%
|
1
-25%
|
1
+16%
|
1
+11%
|
1
-6%
|
2
+36%
|
2
+24%
|
2
+2%
|
3
+15%
|
2
-9%
|
2
-14%
|
2
+15%
|
2
-19%
|
2
+2%
|
2
+6%
|
2
+3%
|
2
+4%
|
3
+14%
|
3
+5%
|
3
-8%
|
3
+21%
|
3
+1%
|
4
+18%
|
5
+39%
|
6
+25%
|
8
+21%
|
8
+1%
|
8
+6%
|
8
-6%
|
7
-5%
|
9
+17%
|
9
+8%
|
9
-7%
|
8
-6%
|
7
-18%
|
6
-8%
|
6
-1%
|
8
+27%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Other Items |
0
|
1
|
1
|
(1)
|
(1)
|
(2)
|
(3)
|
(1)
|
1
|
2
|
2
|
1
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
1
|
3
|
3
|
2
|
(2)
|
(4)
|
(2)
|
(2)
|
(1)
|
1
|
3
|
(1)
|
(3)
|
(6)
|
(11)
|
(7)
|
(6)
|
(3)
|
(0)
|
(1)
|
0
|
0
|
(1)
|
|
Cash from Investing Activities |
(1)
N/A
|
(0)
+69%
|
(0)
+68%
|
(2)
-1 663%
|
(1)
+19%
|
(3)
-119%
|
(3)
-1%
|
(1)
+64%
|
1
N/A
|
1
+120%
|
2
+44%
|
1
-45%
|
(0)
N/A
|
(1)
-115%
|
(1)
-8%
|
(2)
-85%
|
(2)
-23%
|
(1)
+51%
|
1
N/A
|
2
+134%
|
2
+5%
|
1
-55%
|
(3)
N/A
|
(5)
-63%
|
(3)
+35%
|
(3)
+14%
|
(2)
+21%
|
0
N/A
|
3
+730%
|
(1)
N/A
|
(4)
-158%
|
(7)
-100%
|
(12)
-62%
|
(8)
+32%
|
(6)
+19%
|
(4)
+41%
|
(1)
+78%
|
(1)
+2%
|
0
N/A
|
(0)
N/A
|
(2)
-1 900%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
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
|
|
Net Issuance of Debt |
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
|
|
Cash Paid for Dividends |
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(4)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(9)
|
(9)
|
(8)
|
(7)
|
(7)
|
(7)
|
|
Other |
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
|
|
Cash from Financing Activities |
(0)
N/A
|
(0)
+2%
|
(0)
-16%
|
(0)
N/A
|
(0)
N/A
|
(1)
-2%
|
(0)
+64%
|
(0)
N/A
|
(0)
N/A
|
(0)
N/A
|
(1)
-180%
|
(1)
N/A
|
(1)
-63%
|
(1)
-38%
|
(1)
+17%
|
(1)
-5%
|
(1)
+17%
|
(1)
+15%
|
(1)
+9%
|
(1)
-33%
|
(1)
-13%
|
(1)
-7%
|
(1)
+6%
|
(1)
-7%
|
(1)
N/A
|
(1)
-6%
|
(1)
-24%
|
(2)
-24%
|
(2)
-50%
|
(4)
-46%
|
(5)
-40%
|
(6)
-13%
|
(6)
-9%
|
(7)
-17%
|
(7)
N/A
|
(9)
-17%
|
(9)
-4%
|
(8)
+12%
|
(7)
+8%
|
(7)
+9%
|
(7)
N/A
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Net Change in Cash |
(0)
N/A
|
1
N/A
|
1
+19%
|
(1)
N/A
|
(1)
-15%
|
(2)
-209%
|
(2)
+22%
|
0
N/A
|
2
+1 163%
|
3
+51%
|
4
+9%
|
3
-13%
|
1
-62%
|
0
-90%
|
1
+351%
|
(1)
N/A
|
(1)
-25%
|
0
N/A
|
3
+484%
|
4
+46%
|
4
+9%
|
3
-30%
|
(1)
N/A
|
(3)
-106%
|
(1)
+64%
|
(0)
+98%
|
2
N/A
|
5
+199%
|
8
+59%
|
3
-66%
|
(0)
N/A
|
(5)
-971%
|
(10)
-103%
|
(7)
+37%
|
(4)
+34%
|
(4)
+14%
|
(2)
+55%
|
(2)
-20%
|
(1)
+52%
|
(1)
+41%
|
(0)
+17%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
0
N/A
|
0
+81%
|
0
-55%
|
1
+244%
|
1
+20%
|
1
+27%
|
1
+22%
|
1
-17%
|
1
+49%
|
2
+30%
|
2
+11%
|
2
+12%
|
2
-13%
|
2
-24%
|
2
+20%
|
1
-27%
|
1
+7%
|
2
+15%
|
2
+3%
|
2
+17%
|
2
+17%
|
2
-3%
|
2
-8%
|
2
+16%
|
2
-10%
|
3
+22%
|
4
+52%
|
6
+37%
|
7
+29%
|
7
+2%
|
7
+4%
|
7
-7%
|
7
-5%
|
8
+22%
|
9
+11%
|
8
-7%
|
8
-6%
|
6
-17%
|
6
-10%
|
6
-3%
|
7
+31%
|