LSI Software S.A. (LSI.WA) - Quarterly Cash Flow Statement

Home
LSI.WA
Financials

15.15 (PLN) • At close December 14, 2023

Overview | Financials

Numbers are in millions (except for per share data and ratios) PLN.

	2024 Q2	2024 Q1	2023 Q4	2023 Q3	2023 Q2	2023 Q1	2022 Q4	2022 Q3	2022 Q2	2022 Q1	2021 Q4	2021 Q3	2021 Q2	2021 Q1	2020 Q4	2020 Q3	2020 Q2	2020 Q1	2019 Q4	2019 Q3	2019 Q2	2019 Q1	2018 Q4	2018 Q3	2018 Q2	2018 Q1	2017 Q4	2017 Q3	2017 Q2	2017 Q1	2016 Q4	2016 Q3	2016 Q2	2016 Q1	2015 Q4	2015 Q3	2015 Q2	2015 Q1	2014 Q4	2014 Q3	2014 Q2	2014 Q1	2013 Q4	2013 Q3	2013 Q2	2013 Q1	2012 Q4	2012 Q3	2012 Q2	2012 Q1	2011 Q4	2011 Q3	2010 Q4	2010 Q3
Operating Activities:
Net Income Numbers are in millions	0.217	0.917	1.301	2.071	-0.662	0.458	2.358	-0.534	-0.081	-0.477	4.258	-0.449	7.174	-5.243	-0.8	1.279	2.247	-0.98	1.541	2.153	1.106	1.851	1.211	1.642	2.065	1.81	1.253	1.471	1.744	1.385	1.495	1.532	1.423	1.062	1.786	0.44	1.624	0.759	-3.068	0.242	0.704	0.646	0.611	0.546	0.999	0.322	-0.015	0.228	0.371	0.66	0.185	0.372	0.634	0.324
Depreciation & Amortization Numbers are in millions	1.65	1.627	1.329	1.383	1.57	1.573	1.439	1.372	1.269	1.27	1.103	1	1.005	1.089	0.996	1.088	1.349	1.282	1.179	1.172	1.27	1.141	1.04	0.987	0.821	0.855	0.669	0.901	0.923	0.877	0.732	0.739	0.758	0.749	0.769	0.677	0.472	0.485	0.436	0.44	0.293	0.59	0.433	0.445	0.494	0.597	0.51	0.499	0.495	0.497	0.554	0.528	0.556	0.553
Deferred Income Tax Numbers are in millions	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	0	0	0	0
Stock Based Compensation Numbers are in millions	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	0	0	0	0
Change In Working Capital Numbers are in millions	-2.076	-2.851	1.9	-0.288	3.132	-0.182	0.132	-2.324	-2.669	-0.284	-3.063	1.132	-5.178	2.089	2.682	-4.211	2.247	3.581	1.769	-3.485	-3.176	-0.3	2.531	-1.454	-0.872	-0.16	-0.83	-0.533	1.427	-1.968	-2.657	1.417	-1.341	-1.864	0.985	-0.401	0.376	0.254	2.044	-0.453	-1.376	-1.717	1.286	-0.095	-0.391	-0.55	0.528	1.328	0.721	-0.578	0.491	0.093	-0.595	-0.931
Accounts Receivables Numbers are in millions	-5.483	3.349	-3.815	-1.607	1.407	3.979	0.286	-2.189	-2.524	4.757	-2.588	0.588	-2.194	4.087	3.988	-2.918	1.865	6.464	-2.008	-2.807	-1.127	2.185	-0.059	-0.825	-0.352	2.055	-0.677	-2.045	2.014	0.389	-1.639	0.611	-0.929	1.874	-0.537	0.082	0.079	0.333	1.515	0.202	-1.967	1.051	0.482	-0.466	-1.214	-0.891	0.914	-1.376	0	0	0	0	0	0
Change In Inventory Numbers are in millions	0.319	-1.764	1.353	0.386	1.481	0.503	3.871	-1.173	-4.016	-0.556	-1.642	-1.48	1.684	-0.805	1.522	0.115	0.055	-0.046	-0.437	-1.27	0.648	-0.865	1.126	-1.133	-0.16	0.089	1.823	-0.96	-0.326	-0.588	0.005	0.053	-0.488	-0.07	0.729	-0.645	0.147	-0.218	0.271	0.287	-0.034	-0.271	0.435	-0.885	0.527	-0.12	0.151	0.039	-0.05	-0.127	0.546	-0.754	0.005	-0.628
Change In Accounts Payables Numbers are in millions	3.488	-4.416	3.445	0.411	0.06	-3.233	-0.286	-0.113	3.352	-3.231	1.915	-0.277	-4.611	-1.385	-3.219	-1.675	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 Working Capital Numbers are in millions	3.088	-0.02	0.917	0.522	0.184	-1.431	-3.739	1.151	1.347	0.272	-1.421	2.612	-6.862	2.894	1.16	-4.326	2.192	3.627	2.206	-2.215	-3.824	0.565	1.405	-0.321	-0.712	-0.249	-2.653	0.427	1.753	-1.38	-2.662	1.364	-0.853	-1.794	0.256	0.244	0.229	0.472	1.773	-0.74	-1.342	-1.446	0.851	0.79	-0.918	-0.43	0.377	1.289	0.771	-0.451	-0.055	0.847	-0.6	-0.303
Other Non Cash Items Numbers are in millions	-0.035	6.012	1.638	-0.159	0.123	0.026	-0.009	-0.077	-0.043	-0.153	-0.05	-0.203	0.007	-0.123	3.107	-0.375	-3.39	-0.252	-0.002	-0.051	0.001	-0.014	-0.295	0.395	-0.998	-0.374	1.023	-0.359	-0.425	-0.016	-0.108	-0.469	-0.046	-0.01	0.186	-0.049	-0.26	-0.046	1.763	0.175	0.289	-0.018	-0.003	-0.029	-0.001	0.025	0.029	0.011	-0.006	-0.152	0.031	0.162	0.012	0.031
Operating Cash Flow Numbers are in millions	-0.244	-0.38	4.493	3.007	4.163	1.875	3.92	-1.563	-1.524	0.356	2.248	1.48	3.008	-2.188	5.985	-2.219	2.453	3.631	4.487	-0.211	-0.799	2.678	4.487	1.57	1.016	2.131	2.115	1.48	3.669	0.278	-0.538	3.219	0.794	-0.063	3.726	0.667	2.212	1.452	1.175	0.404	-0.09	-0.499	2.327	0.867	1.101	0.394	1.052	2.066	1.581	0.427	1.261	1.155	0.607	-0.023
Investing Activities:
Investments In Property Plant And Equipment Numbers are in millions	-2.048	-1.653	-2.43	-1.628	-1.79	-1.66	-1.945	-3.868	-1.882	-1.53	-4.591	-0.809	-1.464	-0.758	-1.154	0.028	-1.571	-0.926	-1.735	-1.216	-2.08	-0.508	-0.414	-1.015	-1.968	-0.743	-1.551	-1.885	-0.407	-1.052	-0.717	-1.189	-0.776	-1.071	-0.367	-0.828	-3.439	-0.31	-0.904	-1.263	-0.106	-1.107	-1.863	-0.917	-0.788	-0.445	-0.966	-1.777	-0.476	-0.435	-0.992	-0.802	-0.257	-0.176
Acquisitions Net Numbers are in millions	0.037	0.017	0.018	0.064	0	0	0	-2.377	0.055	0	0	0	0	0.033	0.361	-0.282	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1.071	0	0	-0.005	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Purchases Of Investments Numbers are in millions	0	0	0	0	0	0	0	2.365	-0.077	0	0	0	0	0	0	-0.301	0	0	0	0	0	0	0	-0.2	0	-1.298	0.195	-0.194	-3.503	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
Sales Maturities Of Investments Numbers are in millions	0	0	0	0	0	0	-0.012	0.012	-0.054	0.054	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 Investing Activites Numbers are in millions	-2.011	0.017	0.018	0.064	0	0	0.012	2.377	-3.219	0.054	0.012	0	0	0.033	0.059	0.043	0.094	0.033	0.046	0.138	0.109	0.102	0.054	0.017	0.073	0.021	0.042	0.052	-0.007	-0.009	0.02	0.01	-0.014	-0.062	-0.114	0.021	0.043	0	0	0.603	0	0.011	0.959	0.028	0.039	0.355	0.015	0.053	0.092	0.386	0.02	0	0.364	0.119
Investing Cash Flow Numbers are in millions	-2.011	-1.636	-2.412	-1.564	-1.79	-1.66	-1.945	-1.491	-5.178	-1.476	-4.579	-0.809	-1.464	-0.725	-1.095	-0.258	-1.477	-0.893	-1.689	-1.078	-1.971	-0.406	-0.36	-1.198	-1.895	-2.02	-1.314	-2.027	-3.917	-1.061	-0.697	-1.179	-0.79	-1.133	-0.481	-0.807	-2.325	-0.31	-0.904	-0.665	-0.106	-1.096	-0.904	-0.889	-0.749	-0.09	-0.951	-1.724	-0.384	-0.049	-0.972	-0.802	0.107	-0.057
Financing Activities:
Debt Repayment Numbers are in millions	-0.138	-0.113	-1.2	-0.196	-0.015	-0.052	-0.042	-0.043	-0.044	-0.228	-0.165	-0.165	-0.15	-0.151	-0.151	-0.15	-0.131	-0.151	-0.15	-0.151	-0.139	-0.116	-0.829	-0.052	-0.045	-0.845	-0.692	-0.109	-0.337	-2.149	-0.814	-0.923	-0.427	-0.212	-0.225	-0.171	-0.216	-0.83	-0.224	-0.72	-0.449	-0.159	-0.168	-0.152	-0.166	-0.171	-3.333	-0.226	-0.13	-0.142	-0.225	-0.096	-0.158	-0.156
Common Stock Issued Numbers are in millions	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	0.011	0	0	0	0	0.003	0	0	0	0.012	0	0	0	0.004	0	0.9	0	0	0	0	0	0	0	0	0	0	0	0
Common Stock Repurchased Numbers are in millions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-0.108	-0.249	-0.083	-0.017	-0.15	0	0	0	0	0	0	0	0	0	0	0	0	0	-0.9	0	0	0	0	0	0	0	0	0	0	0	0	0
Dividends Paid Numbers are in millions	0	0	0	-0.803	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-1.606	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 Financing Activities Numbers are in millions	-0.196	-0.055	0.008	-0.253	-0.295	-0.345	-1.82	1.678	-0.274	-0.265	0.009	0.032	-0.229	3.238	-0.261	-0.165	3.031	-0.351	-0.217	-1.835	3.485	-3.346	0.168	0.059	0.965	0.436	2.586	-0.142	-0.112	1.606	2.39	-0.221	0.443	-0.123	0.151	1.016	0.908	-0.087	0.057	0.559	0.423	0.432	-0.15	-0.208	0.461	-0.177	3.067	-0.016	-0.145	-0.18	-0.171	-0.167	-0.531	-0.057
Financing Cash Flow Numbers are in millions	-0.196	-0.113	0.062	-1.056	-0.31	-0.397	-1.862	1.635	-0.318	-0.493	-0.156	-0.133	-0.379	3.087	-0.412	-0.315	3.031	-0.502	-0.367	-1.986	3.346	-3.462	-0.769	-0.242	0.837	-0.426	0.371	-0.251	-0.449	-0.543	1.576	-1.141	0.016	-0.335	-0.074	0.857	0.692	-0.917	-0.167	-0.157	-0.477	1.173	-0.318	-0.36	0.295	-0.348	-0.266	-0.242	-0.275	-0.322	-0.396	-0.263	-0.689	-0.213
Other Information:
Effect Of Forex Changes On Cash Numbers are in millions	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	0.012	0	0	0	0.008	-2.04	-0.001	0	-0.004	0.14	-0.004	-0.017	0.02	0.261	0	0	-0.006	0.022	-0.014	0	0.002	-0.342	-0.002	0	0	0	0	0
Net Change In Cash Numbers are in millions	-2.451	-2.079	1.995	0.387	2.063	-0.182	0.113	-1.419	-7.02	-1.613	-2.487	0.538	1.165	0.174	4.478	-2.792	4.007	2.236	2.431	-3.275	0.576	-1.19	3.358	0.13	-0.042	-0.315	1.184	-0.798	-0.697	-1.326	0.349	-1.141	0.019	-1.531	3.167	0.857	0.582	0.222	0.124	-0.157	-0.673	-0.422	1.099	-0.36	0.647	-0.044	-0.165	-0.242	0.922	0.056	-0.107	0.09	0.025	-0.293
Cash At End Of Period Numbers are in millions	2.555	5.014	7.093	4.992	4.605	2.542	2.724	2.611	4.03	11.05	12.663	15.15	14.612	13.447	13.273	8.795	11.587	7.58	5.344	2.913	6.188	5.612	6.802	3.444	3.314	3.356	3.671	2.487	3.285	3.982	5.32	0.892	4.079	4.06	5.653	0.717	0.566	1.203	0.965	-0.418	-0.68	1.939	2.363	-0.377	0.648	0.993	1.036	0.1	0.92	0.181	0.125	0.232	0.17	0.145

LSI Software S.A.

WSE:LSI.WA Add to watchlist

WSE:LSI.WA