VIGO System S.A. (VGO.WA) - Quarterly Cash Flow Statement

Home
VGO.WA
Financials

500 (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
Operating Activities:
Net Income Numbers are in millions	0.603	-0.857	-10.071	0.011	4.672	2.998	0.418	0.67	5.115	1.016	13.669	6.785	6.989	4.905	20.513	3.794	5.605	2.635	4.083	3.723	1.944	4.134	2.447	3.402	3.533	3.639	0.52	2.802	3.775	2.445	3.303	2.744	2.995	0.964	0.735	3.653	3.813	1.267	1.349	1.948	2.254	1.736	1.493	1.493	1.977	1.977
Depreciation & Amortization Numbers are in millions	4.448	4.523	3.327	3.297	2.925	2.832	2.706	1.648	3.232	1.776	1.713	1.702	1.699	1.639	1.629	1.564	1.556	1.495	1.492	1.203	0.958	0.934	0.883	0.9	0.885	0.791	0.785	0.698	0.714	0.618	0.269	0.738	0.663	0.495	0.512	0.501	0.463	0.44	0.422	0.403	0.34	0.343	0	0	0	0
Deferred Income Tax Numbers are in millions	0.059	0.015	14.166	0	0	0	0.384	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	-0.384	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	-5.891	-2.925	-3.959	-0.795	-2.587	-0.289	-5.387	-5.121	-5.243	3.03	-4.197	0.392	-3.224	-1.619	-3.409	0.35	-3.173	0.5	1.184	-2.299	3.386	-4.437	-4.457	2.18	-0.823	-3.585	-0.595	2.299	-2.085	-1.328	1.937	-0.585	-3.282	-1.341	1.678	-2.443	-0.644	-1.378	-1.011	-1.012	-0.418	-0.319	0	0	0	0
Accounts Receivables Numbers are in millions	-5.577	3.429	-3.38	-0.393	-0.623	2.844	-1.845	0.936	-4.475	8.939	-7.324	2.915	-3.803	0.231	-3.434	1.628	-2.632	1.324	2.046	-1.78	4.023	-3.475	-2.488	1.049	-1.461	-2.863	0.055	3.562	-2.19	-0.516	-1.286	1.057	-1.035	-0.723	1.921	-0.076	0.046	-1.782	0.031	0.368	-0.803	-0.213	0	0	0	0
Change In Inventory Numbers are in millions	-0.136	-4.154	4.908	-1.841	1.923	-1.742	-2.229	-2.449	-0.817	-2.887	2.15	-0.557	-0.072	0.804	-1.955	0.05	-0.302	-0.099	-1.469	-0.171	-0.991	-0.145	-0.682	0.024	-0.054	0.019	-0.592	0.062	0.147	-0.271	-0.247	-0.162	-0.174	0.081	-0.142	-0.406	0.19	0.002	-0.383	-0.064	0.264	0.104	0	0	0	0
Change In Accounts Payables Numbers are in millions	0.074	0.857	-1.803	2.101	-2.691	0.764	0.129	-0.198	1.13	-0.536	1.534	0.579	0.198	0.158	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	0.311	-3.057	-3.684	-0.662	-1.196	-2.155	-1.442	-3.41	-4.426	5.917	-6.347	0.949	-3.152	-2.423	-1.454	0.3	-2.871	0.599	2.653	-2.128	4.377	-4.292	-3.775	2.156	-0.769	-3.604	-0.003	2.237	-2.232	-1.057	2.184	-0.422	-3.108	-1.422	1.821	-2.037	-0.835	-1.38	-0.628	-0.948	-0.682	-0.423	0	0	0	0
Other Non Cash Items Numbers are in millions	0.497	8.748	3.48	1.872	-0.05	-0.093	-3.654	5.243	-3.204	1.534	-7.794	0.945	-0.583	1.11	-14.176	0.338	-0.08	2.051	-1.542	0.883	-0.169	-0.031	-0.518	0.202	-0.674	0.269	0.253	-0.143	-0.251	0.45	0.059	0.051	0.021	0.043	0.07	-0.074	-0.266	0.279	-0.072	0.026	-0.054	-0.037	-1.493	-1.493	-1.977	-1.977
Operating Cash Flow Numbers are in millions	0.676	0.59	0.014	4.385	4.96	5.448	-5.917	2.44	-0.1	7.356	3.391	9.824	4.881	6.035	4.557	6.046	3.908	6.681	5.217	3.51	6.119	0.6	-1.645	6.684	2.921	1.114	0.963	5.656	2.153	2.185	5.569	2.948	0.397	0.161	2.996	1.637	3.365	0.608	0.688	1.366	2.122	1.723	0	0	0	0
Investing Activities:
Investments In Property Plant And Equipment Numbers are in millions	-5.75	-4.765	-5.799	-4.468	-7.447	-9.054	-5.263	-14.053	-9.055	-16.647	-21.941	-11.857	-6.277	-7.617	-8.01	-3.203	-5.699	-3.566	-5.43	-10.314	-14.264	-9.441	-15.86	-3.14	-4.479	-2.495	-2.285	-1.676	-2.162	-2.181	-4.448	-0.692	-1.735	-3.055	-3.539	-0.626	-0.519	-1.478	-1.261	-1.002	-1.011	-0.036	0	0	0	0
Acquisitions Net Numbers are in millions	0.001	0.004	0.049	0.006	0.016	0.009	0.038	0.131	0.1	0.001	0	0	0	0.002	0	0	0	-1.179	0	0	0	-0.547	0	0	0	-0.5	0	-0.498	0	-0.26	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Purchases Of Investments Numbers are in millions	-1.693	-0.015	-4.461	-0.405	-0.424	-0.016	-0.751	-1.912	0.446	-0.67	3.842	0.849	-2.996	-5.218	-1.046	-3.32	0	-1.179	-0.012	0	0	-0.547	3.367	-3.367	0	-0.5	0	-0.498	0	-0.26	0	0	-0.004	0	0	0	0	0	0	0	0	0	0	0	0	0
Sales Maturities Of Investments Numbers are in millions	0	0	0	-0.006	-0.016	0.016	-0.075	0.075	0	0	3.033	0	0	0	0	0	0	-0.109	0	0	0	-7.199	0	0	0.001	1.15	0	0.341	0	-0.143	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Investing Activites Numbers are in millions	1.657	1.018	2.083	2.703	2.639	7.209	13.414	3.165	7.46	1.561	2.948	6.432	4.307	2.967	4.595	0.997	4.127	1.669	6.861	0.868	0.928	7.968	1.898	0.341	-1.215	-0.65	0.014	0.157	-0.001	0.404	-1.013	0.031	-0.925	-1.073	0.005	0.035	0.004	0.058	0.004	0	0.02	0	0	0	0	0
Investing Cash Flow Numbers are in millions	-5.785	-3.759	-8.128	-2.17	-5.232	-1.836	7.363	-12.594	-1.149	-15.756	-15.151	-4.576	-4.966	-9.868	-4.461	-5.526	-1.572	-4.364	1.419	-9.446	-13.336	-9.766	-10.595	-6.507	-4.478	-2.995	-2.271	-2.174	-2.163	-2.44	-4.448	-0.661	-1.739	-3.055	-3.535	-0.591	-0.515	-1.421	-1.257	-1.002	-0.991	-0.036	0	0	0	0
Financing Activities:
Debt Repayment Numbers are in millions	-8.558	-15.03	-6.49	-2.122	-6.119	-11.847	-2.899	-5.269	-2.198	-2.232	-1.606	-3.318	-1.582	-1.586	-1.577	-1.552	-1.602	-1.507	-4.671	-7.899	-9.164	-8.165	0	0	0	0	0	-0.058	-0.176	-0.176	-0.176	-0.771	-0.211	-0.211	-0.209	-0.209	-0.209	-0.209	-0.212	-0.21	-0.21	-0.21	0	0	0	0
Common Stock Issued Numbers are in millions	61.472	61.472	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	5.023	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Dividends Paid 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	-6.007	0	0	0	-4.731	0	0	0	-4.09	0	0	0	-6.933	0	0	0	0	0
Other Financing Activities Numbers are in millions	-61.461	61.472	0	0.268	7.432	8.999	0.806	14.2	5.155	6.565	6.251	1.989	1.403	1.514	1.567	-0.132	0.034	-0.35	2.92	6.863	9.013	8.142	11.418	0.13	0.233	1.472	0.899	0.594	-4.828	2.162	2.445	2.414	-4.197	0.284	0.313	0.366	-3.895	1.088	0	0.517	-6.366	0.565	0	0	0	0
Financing Cash Flow Numbers are in millions	-9.03	46.405	6.516	-1.854	1.313	-2.848	-2.093	8.931	2.957	4.333	4.645	-1.329	-0.179	-0.072	-0.01	-1.684	-1.568	-1.857	2.92	6.863	9.013	8.142	11.418	0.13	0.233	1.472	0.899	0.536	-5.004	1.986	2.269	1.642	-4.408	0.073	0.104	0.156	-4.105	0.878	4.812	0.307	-6.577	0.356	0	0	0	0
Other Information:
Effect Of Forex Changes On Cash Numbers are in millions	-0.017	0.004	-0.028	-0.056	0.058	0.006	0.83	-0.835	0.834	0.044	0.001	-0.001	0.001	0	0	0.001	-0.001	0	-6.636	0	0	0	0	0.001	0.545	0	0	-0.001	0.001	-0.001	-0.039	0.035	0	0	-0.094	-0.01	0.048	-0	0.006	-0.003	0	0	0	0	0	0
Net Change In Cash Numbers are in millions	-14.155	43.24	-1.628	0.306	1.1	0.77	0.183	-2.058	2.542	-4.067	-7.114	3.918	-0.263	-3.905	0.086	-1.163	0.767	0.46	-8.112	0.927	1.796	-1.024	-0.822	0.308	-0.779	-0.409	-0.409	4.017	-5.013	1.73	3.35	3.964	-5.75	-2.821	-0.529	1.193	-1.206	0.066	4.249	0.667	-5.445	2.043	0	0	0	0
Cash At End Of Period Numbers are in millions	31.891	46.046	2.806	4.434	4.128	3.028	2.258	2.075	4.133	1.591	5.658	12.772	8.854	9.117	13.022	12.936	14.099	13.332	2.92	11.032	10.105	8.309	9.333	10.155	9.847	10.626	11.035	11.444	7.427	12.44	10.71	7.359	3.395	9.145	11.965	12.495	11.301	12.507	12.387	8.138	7.473	12.918	0	0	0	0

VIGO System S.A.

WSE:VGO.WA Add to watchlist

WSE:VGO.WA