ISA Holdings Ltd
JSE:ISA
Cash Flow Statement
Cash Flow Statement
ISA Holdings Ltd
| Feb-2005 | Aug-2005 | Feb-2006 | Aug-2006 | Feb-2007 | Aug-2007 | Feb-2008 | Aug-2008 | Feb-2009 | Aug-2009 | Feb-2010 | Aug-2010 | Feb-2011 | Aug-2011 | Feb-2012 | Aug-2012 | Feb-2013 | Aug-2013 | Feb-2014 | Aug-2014 | Feb-2015 | Aug-2015 | Feb-2016 | Aug-2016 | Feb-2017 | Aug-2017 | Feb-2018 | Aug-2018 | Feb-2019 | Aug-2019 | Feb-2020 | Aug-2020 | Feb-2021 | Aug-2021 | Feb-2022 | Aug-2022 | Feb-2023 | Aug-2023 | Feb-2024 | Aug-2024 | Feb-2025 | Aug-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||
| Net Income |
3
|
0
|
7
|
0
|
13
|
0
|
14
|
0
|
17
|
0
|
20
|
0
|
20
|
0
|
19
|
0
|
13
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
3
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(0)
|
0
|
0
|
0
|
1
|
0
|
(1)
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(2)
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
1
|
0
|
2
|
0
|
6
|
0
|
8
|
0
|
7
|
0
|
6
|
0
|
4
|
0
|
6
|
0
|
6
|
0
|
(7)
|
4
|
(13)
|
15
|
(10)
|
6
|
(12)
|
(21)
|
(12)
|
(7)
|
(3)
|
(4)
|
(5)
|
(6)
|
(6)
|
(4)
|
(6)
|
(7)
|
(9)
|
(1)
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Change in Working Capital |
(1)
|
6
|
(2)
|
11
|
(4)
|
8
|
(5)
|
11
|
(6)
|
9
|
(11)
|
8
|
(11)
|
13
|
(6)
|
12
|
(9)
|
(1)
|
(3)
|
(2)
|
19
|
(1)
|
11
|
33
|
42
|
15
|
30
|
18
|
42
|
39
|
31
|
18
|
14
|
14
|
12
|
12
|
19
|
31
|
28
|
17
|
34
|
34
|
|
| Cash from Operating Activities |
5
N/A
|
6
+30%
|
6
+6%
|
11
+77%
|
10
-11%
|
8
-26%
|
9
+15%
|
11
+27%
|
12
+13%
|
9
-29%
|
11
+19%
|
8
-20%
|
11
+26%
|
13
+20%
|
13
+6%
|
12
-13%
|
3
-72%
|
11
+241%
|
19
+70%
|
16
-18%
|
19
+22%
|
(1)
N/A
|
4
N/A
|
33
+766%
|
29
-10%
|
15
-49%
|
21
+39%
|
18
-11%
|
30
+66%
|
20
-35%
|
19
-5%
|
18
-5%
|
11
-36%
|
12
+3%
|
7
-42%
|
10
+54%
|
14
+31%
|
16
+16%
|
23
+47%
|
23
0%
|
25
+11%
|
29
+14%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(1)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(1)
|
0
|
(12)
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
(1)
|
(1)
|
1
|
1
|
3
|
4
|
(2)
|
(3)
|
4
|
4
|
3
|
2
|
7
|
6
|
1
|
(11)
|
1
|
12
|
(0)
|
(22)
|
(1)
|
0
|
2
|
0
|
2
|
5
|
4
|
5
|
5
|
22
|
23
|
1
|
1
|
1
|
2
|
3
|
4
|
2
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(1)
N/A
|
(1)
+29%
|
1
N/A
|
1
+23%
|
3
+307%
|
4
+53%
|
(3)
N/A
|
(3)
-2%
|
4
N/A
|
4
-3%
|
3
-35%
|
2
-30%
|
6
+264%
|
6
-1%
|
1
-88%
|
(11)
N/A
|
(11)
-2%
|
(0)
+98%
|
(1)
-170%
|
(22)
-2 834%
|
(1)
+97%
|
0
N/A
|
2
+319%
|
0
-93%
|
1
+1 033%
|
5
+313%
|
3
-37%
|
5
+46%
|
5
+3%
|
22
+359%
|
23
+2%
|
0
-98%
|
1
+117%
|
1
+4%
|
1
+35%
|
3
+97%
|
3
-9%
|
0
-90%
|
(0)
N/A
|
(0)
+25%
|
(0)
+32%
|
0
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
3
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
(0)
|
0
|
(2)
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
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
|
3
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Paid for Dividends |
0
|
(3)
|
(3)
|
0
|
(12)
|
0
|
(2)
|
0
|
(4)
|
0
|
(5)
|
0
|
(11)
|
0
|
(11)
|
0
|
(13)
|
0
|
0
|
0
|
0
|
0
|
(7)
|
(8)
|
(9)
|
(17)
|
(16)
|
(21)
|
(21)
|
(61)
|
(61)
|
(0)
|
(8)
|
(13)
|
(12)
|
(32)
|
(34)
|
(22)
|
(24)
|
(29)
|
(18)
|
(26)
|
|
| Other |
(3)
|
4
|
0
|
14
|
0
|
(11)
|
(8)
|
(10)
|
(6)
|
(10)
|
(5)
|
(16)
|
(3)
|
(16)
|
(2)
|
(13)
|
0
|
4
|
0
|
7
|
(2)
|
(14)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
1
N/A
|
1
+48%
|
(0)
N/A
|
15
N/A
|
13
-11%
|
(11)
N/A
|
(9)
+13%
|
(10)
-4%
|
(10)
+0%
|
(10)
-1%
|
(11)
-14%
|
(16)
-42%
|
(17)
-8%
|
(16)
+7%
|
(13)
+18%
|
(13)
+3%
|
(13)
0%
|
(9)
+28%
|
(2)
+73%
|
(4)
-73%
|
(2)
+42%
|
(14)
-452%
|
(16)
-20%
|
(9)
+46%
|
(9)
-4%
|
(17)
-78%
|
(16)
+7%
|
(21)
-36%
|
(21)
+0%
|
(61)
-188%
|
(61)
0%
|
(0)
+100%
|
(8)
-779 900%
|
(13)
-66%
|
(12)
+10%
|
(32)
-173%
|
(34)
-8%
|
(22)
+37%
|
(24)
-13%
|
(29)
-20%
|
(18)
+40%
|
(26)
-49%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
2
|
0
|
(2)
|
(1)
|
(1)
|
(1)
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
2
|
3
|
0
|
(4)
|
(3)
|
(3)
|
3
|
7
|
3
|
3
|
3
|
(1)
|
(4)
|
2
|
4
|
3
|
2
|
0
|
(1)
|
0
|
1
|
|
| Net Change in Cash |
4
N/A
|
6
+48%
|
7
+11%
|
27
+282%
|
26
-2%
|
1
-96%
|
(4)
N/A
|
(2)
+38%
|
9
N/A
|
3
-64%
|
(0)
N/A
|
(7)
-1 373%
|
(1)
+78%
|
2
N/A
|
1
-37%
|
(10)
N/A
|
(18)
-82%
|
3
N/A
|
17
+376%
|
(10)
N/A
|
17
N/A
|
(13)
N/A
|
(8)
+37%
|
24
N/A
|
17
-30%
|
0
-99%
|
6
+2 148%
|
5
-12%
|
21
+333%
|
(16)
N/A
|
(17)
-5%
|
22
N/A
|
3
-85%
|
(4)
N/A
|
(2)
+57%
|
(15)
-687%
|
(15)
-2%
|
(4)
+76%
|
(2)
+49%
|
(8)
-294%
|
8
N/A
|
4
-49%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
5
N/A
|
6
+33%
|
6
+2%
|
11
+83%
|
10
-13%
|
8
-24%
|
8
+3%
|
11
+43%
|
12
+11%
|
9
-27%
|
10
+17%
|
8
-19%
|
10
+21%
|
13
+25%
|
13
+2%
|
12
-9%
|
(9)
N/A
|
11
N/A
|
19
+67%
|
16
-17%
|
19
+22%
|
(1)
N/A
|
3
N/A
|
32
+905%
|
29
-11%
|
14
-50%
|
20
+40%
|
18
-11%
|
30
+68%
|
20
-35%
|
19
-6%
|
18
-6%
|
11
-37%
|
12
+4%
|
7
-43%
|
10
+53%
|
12
+19%
|
14
+15%
|
22
+62%
|
22
0%
|
25
+12%
|
29
+15%
|
|