Argo Corp
F:Z6N
Cash Flow Statement
Cash Flow Statement
Argo Corp
| 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 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||
| Net Income |
(2)
|
(3)
|
(3)
|
(6)
|
(7)
|
(8)
|
(13)
|
(16)
|
(17)
|
(22)
|
(23)
|
(26)
|
(29)
|
(32)
|
(32)
|
(30)
|
(33)
|
5
|
9
|
11
|
1
|
(31)
|
(28)
|
(23)
|
(4)
|
(4)
|
(14)
|
(10)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
4
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
6
|
6
|
1
|
(0)
|
(1)
|
(3)
|
0
|
0
|
0
|
0
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
1
|
9
|
1
|
7
|
1
|
(7)
|
2
|
3
|
3
|
2
|
2
|
2
|
1
|
2
|
2
|
1
|
0
|
0
|
0
|
1
|
2
|
3
|
5
|
|
| Other Non-Cash Items |
1
|
1
|
0
|
2
|
2
|
2
|
8
|
9
|
7
|
8
|
3
|
4
|
6
|
6
|
6
|
3
|
6
|
(31)
|
(31)
|
(32)
|
(14)
|
22
|
20
|
24
|
(7)
|
(7)
|
2
|
(9)
|
|
| Cash Taxes 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
|
|
| Change in Working Capital |
0
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
(3)
|
(1)
|
(2)
|
(2)
|
1
|
(2)
|
0
|
(1)
|
0
|
4
|
3
|
4
|
4
|
4
|
5
|
6
|
(0)
|
7
|
6
|
19
|
23
|
|
| Cash from Operating Activities |
(1)
N/A
|
(0)
+52%
|
(1)
-245%
|
(3)
-86%
|
(4)
-54%
|
(6)
-36%
|
(6)
-1%
|
(10)
-68%
|
(10)
+0%
|
(13)
-37%
|
(18)
-36%
|
(18)
+1%
|
(20)
-12%
|
(20)
-1%
|
(21)
-5%
|
(21)
+3%
|
(17)
+15%
|
(16)
+6%
|
(12)
+27%
|
(10)
+15%
|
(8)
+26%
|
(4)
+43%
|
(3)
+39%
|
(2)
+29%
|
(3)
-64%
|
(4)
-30%
|
7
N/A
|
4
-35%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(5)
|
(4)
|
(4)
|
(4)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(4)
|
|
| Other Items |
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
1
|
1
|
1
|
3
|
4
|
10
|
10
|
10
|
7
|
0
|
0
|
(3)
|
1
|
3
|
1
|
3
|
|
| Cash from Investing Activities |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(1)
N/A
|
(1)
-5%
|
(1)
-2%
|
(3)
-189%
|
(4)
-8%
|
(4)
-5%
|
(4)
+1%
|
(2)
+42%
|
(0)
+79%
|
(0)
+44%
|
(4)
-1 400%
|
(1)
+68%
|
(1)
+38%
|
6
N/A
|
9
+59%
|
10
+7%
|
7
-33%
|
0
-98%
|
0
-29%
|
(3)
N/A
|
0
N/A
|
2
+1 731%
|
(0)
N/A
|
(1)
-237%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
2
|
2
|
10
|
9
|
9
|
14
|
13
|
14
|
33
|
27
|
21
|
21
|
7
|
22
|
22
|
22
|
15
|
0
|
0
|
0
|
3
|
3
|
1
|
0
|
(2)
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(1)
|
(1)
|
(0)
|
3
|
3
|
3
|
3
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
3
|
(0)
|
(0)
|
(1)
|
(3)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
1
|
1
|
0
|
0
|
(1)
|
(1)
|
|
| Cash from Financing Activities |
1
N/A
|
2
+128%
|
2
+18%
|
10
+328%
|
9
-8%
|
8
-6%
|
16
+93%
|
13
-21%
|
13
+2%
|
32
+144%
|
23
-27%
|
19
-18%
|
19
-1%
|
5
-71%
|
20
+266%
|
19
-5%
|
18
-4%
|
11
-40%
|
(4)
N/A
|
(3)
+18%
|
(1)
+65%
|
2
N/A
|
3
+40%
|
5
+64%
|
3
-45%
|
0
-88%
|
(0)
N/A
|
(2)
-445%
|
|
| Change in Cash | |||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
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 Change in Cash |
(0)
N/A
|
2
N/A
|
1
-43%
|
7
+757%
|
4
-49%
|
2
-56%
|
9
+462%
|
(0)
N/A
|
(0)
-700%
|
15
N/A
|
2
-88%
|
(1)
N/A
|
(1)
-101%
|
(15)
-901%
|
(5)
+66%
|
(3)
+44%
|
(0)
+94%
|
0
N/A
|
(7)
N/A
|
(4)
+47%
|
(2)
+46%
|
(2)
-7%
|
0
N/A
|
(0)
N/A
|
(0)
+49%
|
(1)
-1 244%
|
7
N/A
|
2
-68%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(0)
+52%
|
(1)
-245%
|
(3)
-86%
|
(4)
-54%
|
(6)
-36%
|
(6)
-1%
|
(10)
-78%
|
(10)
N/A
|
(14)
-37%
|
(19)
-39%
|
(19)
+2%
|
(21)
-12%
|
(21)
0%
|
(26)
-21%
|
(25)
+3%
|
(22)
+12%
|
(21)
+5%
|
(12)
+40%
|
(10)
+17%
|
(8)
+27%
|
(4)
+44%
|
(3)
+39%
|
(2)
+10%
|
(4)
-58%
|
(5)
-32%
|
6
N/A
|
1
-91%
|
|