Kernel Holding S.A. (WSE:KER)
Poland flag Poland · Delayed Price · Currency is PLN
17.40
-0.30 (-1.69%)
Jun 6, 2025, 5:00 PM CET

Kernel Holding Cash Flow Statement

Millions USD. Fiscal year is Jul - Jun.
Fiscal Year
TTM FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2015 - 2019
Period Ending
Mar '25 Jun '24 Jun '23 Jun '22 Jun '21 Jun '20 2015 - 2019
Net Income
182.33167.95299.19-41.1512.71117.87
Upgrade
Depreciation & Amortization
107.7104.72104.79129.68116.49105.74
Upgrade
Loss (Gain) From Sale of Assets
0.530.5325.4290.35-6.84-12.67
Upgrade
Asset Writedown & Restructuring Costs
175.31210.511.52125.953.290.66
Upgrade
Loss (Gain) From Sale of Investments
-28.23--32.99-20.5818.09
Upgrade
Loss (Gain) on Equity Investments
------6.31
Upgrade
Provision & Write-off of Bad Debts
5.715.71-5.26-4.692.37
Upgrade
Other Operating Activities
-45.914.03162.85150.51-105.9453.7
Upgrade
Change in Accounts Receivable
-1.5710.43-177.38217.61-241.28-36.99
Upgrade
Change in Inventory
-71.57-34.08581.84-796.28-18.2498.33
Upgrade
Change in Accounts Payable
10.28-45.291.0615.1364.47-51.12
Upgrade
Change in Income Taxes
-17.8936.392.73-58.92-52.96-19.13
Upgrade
Change in Other Net Operating Assets
-50.0411.23-280.63-171.38204.05-1.19
Upgrade
Operating Cash Flow
266.66472.14716.13-305.46459.84269.36
Upgrade
Operating Cash Flow Growth
-49.15%-34.07%--70.72%35.59%
Upgrade
Capital Expenditures
-86.26-142.58-77.09-119.68-178.3-215.65
Upgrade
Sale of Property, Plant & Equipment
10.0210.182.725.885.865.53
Upgrade
Cash Acquisitions
-4.34-24.75-12.03--46.9-28.56
Upgrade
Divestitures
1.7492.4589.71-2.518.97
Upgrade
Sale (Purchase) of Intangibles
-10.84-2.49113.21-157.55-3.31-3.74
Upgrade
Investment in Securities
-48.75-165.3417.59-38.42-0.2765.31
Upgrade
Other Investing Activities
-0.8119.97-124.5316.0815.27-34.55
Upgrade
Investing Cash Flow
-139.22-112.559.58-293.69-205.14-202.69
Upgrade
Short-Term Debt Issued
-245.0254.911,074--
Upgrade
Long-Term Debt Issued
----595.41810.65
Upgrade
Total Debt Issued
488.56245.0254.911,074595.41810.65
Upgrade
Short-Term Debt Repaid
--790.46-247.72-230.24--
Upgrade
Long-Term Debt Repaid
--20.05-23.18-222.78-576.99-574.62
Upgrade
Total Debt Repaid
-750.98-810.5-270.9-453.02-576.99-574.62
Upgrade
Net Debt Issued (Repaid)
-262.42-565.48-215.99620.6218.42236.03
Upgrade
Issuance of Common Stock
-59.98---13.61
Upgrade
Repurchase of Common Stock
----96.9--
Upgrade
Common Dividends Paid
----34.07-35.29-21.01
Upgrade
Other Financing Activities
--0.19-13.36-31.07-2.92
Upgrade
Financing Cash Flow
-262.42-505.5-215.8476.29-47.95225.71
Upgrade
Foreign Exchange Rate Adjustments
19.821.4-3.38-3.42-0.1-1.59
Upgrade
Net Cash Flow
-115.16-144.51506.53-126.28206.65290.79
Upgrade
Free Cash Flow
180.4329.56639.04-425.14281.5553.71
Upgrade
Free Cash Flow Growth
-55.57%-48.43%--424.25%69.62%
Upgrade
Free Cash Flow Margin
4.42%9.20%18.50%-7.97%5.03%1.31%
Upgrade
Free Cash Flow Per Share
0.611.288.25-5.303.350.64
Upgrade
Cash Interest Paid
86.6110.88148.44130.58133.44139.5
Upgrade
Cash Income Tax Paid
53.6332.444469.5218.098.16
Upgrade
Levered Free Cash Flow
35.68510.24789.59-500.3610.7410.27
Upgrade
Unlevered Free Cash Flow
84.34579.4883.68-421.2497.9293.6
Upgrade
Change in Net Working Capital
188.21-342.71-468.06463.28222.466.88
Upgrade
Source: S&P Global Market Intelligence. Standard template. Financial Sources.