Zeder Investments Ltd
JSE:ZED
Cash Flow Statement
Cash Flow Statement
Zeder Investments Ltd
| 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 | Jul-2022 | Feb-2023 | Aug-2023 | Feb-2024 | Aug-2024 | Feb-2025 | Aug-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||
| Net Income |
229
|
0
|
166
|
0
|
127
|
0
|
281
|
0
|
335
|
0
|
0
|
163
|
431
|
532
|
361
|
193
|
910
|
1 057
|
(721)
|
(845)
|
405
|
867
|
232
|
57
|
(99)
|
311
|
1 137
|
844
|
813
|
334
|
(154)
|
(104)
|
27
|
(106)
|
(159)
|
(236)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
28
|
86
|
127
|
132
|
142
|
167
|
155
|
179
|
188
|
203
|
207
|
219
|
259
|
295
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
8
|
4
|
3
|
|
| Other Non-Cash Items |
(211)
|
0
|
(154)
|
0
|
(89)
|
0
|
(336)
|
0
|
(387)
|
0
|
0
|
(186)
|
(404)
|
(346)
|
(369)
|
(563)
|
(822)
|
(808)
|
(628)
|
(516)
|
(365)
|
(774)
|
(226)
|
(70)
|
307
|
(80)
|
(1 163)
|
(874)
|
(863)
|
(384)
|
129
|
85
|
(54)
|
78
|
623
|
757
|
|
| Cash Taxes Paid |
9
|
3
|
2
|
2
|
(1)
|
0
|
17
|
0
|
4
|
0
|
0
|
0
|
85
|
0
|
109
|
0
|
95
|
0
|
47
|
0
|
64
|
0
|
284
|
0
|
42
|
0
|
16
|
0
|
15
|
28
|
30
|
25
|
17
|
14
|
13
|
11
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
1
|
0
|
2
|
0
|
4
|
0
|
0
|
42
|
89
|
233
|
125
|
257
|
158
|
153
|
189
|
202
|
233
|
343
|
317
|
636
|
351
|
229
|
47
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
20
|
(163)
|
2
|
22
|
(17)
|
39
|
82
|
46
|
73
|
51
|
45
|
(206)
|
143
|
(230)
|
(232)
|
98
|
(135)
|
(253)
|
1 345
|
1 414
|
70
|
(34)
|
(362)
|
(122)
|
(245)
|
(108)
|
62
|
177
|
169
|
72
|
0
|
20
|
44
|
26
|
3
|
(12)
|
|
| Cash from Operating Activities |
38
N/A
|
10
-73%
|
14
+38%
|
22
+57%
|
22
-2%
|
39
+79%
|
27
-31%
|
46
+71%
|
21
-54%
|
51
+141%
|
45
-13%
|
(202)
N/A
|
255
N/A
|
83
-67%
|
(109)
N/A
|
(130)
-20%
|
120
N/A
|
183
+51%
|
176
-4%
|
241
+37%
|
312
+29%
|
265
-15%
|
(137)
N/A
|
124
N/A
|
258
+108%
|
276
+7%
|
36
-87%
|
147
+308%
|
119
-19%
|
22
-82%
|
(25)
N/A
|
1
N/A
|
17
+1 600%
|
(2)
N/A
|
467
N/A
|
509
+9%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(52)
|
(177)
|
(286)
|
(332)
|
(326)
|
(454)
|
(519)
|
(400)
|
(311)
|
(309)
|
(294)
|
(293)
|
(334)
|
(314)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Items |
(400)
|
(289)
|
(121)
|
(127)
|
(377)
|
(389)
|
97
|
0
|
(241)
|
(179)
|
386
|
402
|
366
|
90
|
(409)
|
(316)
|
(288)
|
(143)
|
(326)
|
(306)
|
(105)
|
21
|
1 136
|
1 170
|
96
|
6 674
|
6 242
|
(546)
|
(180)
|
1 365
|
1 706
|
242
|
314
|
319
|
(62)
|
32
|
|
| Cash from Investing Activities |
(400)
N/A
|
(289)
+28%
|
(121)
+58%
|
(127)
-6%
|
(377)
-196%
|
(389)
-3%
|
97
N/A
|
0
-100%
|
(241)
N/A
|
(179)
+26%
|
386
N/A
|
350
-9%
|
189
-46%
|
(196)
N/A
|
(741)
-278%
|
(642)
+13%
|
(742)
-16%
|
(662)
+11%
|
(725)
-10%
|
(616)
+15%
|
(413)
+33%
|
(272)
+34%
|
843
N/A
|
836
-1%
|
(218)
N/A
|
6 516
N/A
|
6 242
-4%
|
(546)
N/A
|
(180)
+67%
|
1 365
N/A
|
1 706
+25%
|
242
-86%
|
314
+30%
|
319
+2%
|
(62)
N/A
|
32
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
495
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
65
|
0
|
6
|
371
|
365
|
21
|
(25)
|
(40)
|
(113)
|
(118)
|
7
|
(20)
|
1
|
(235)
|
(394)
|
0
|
0
|
0
|
(16)
|
0
|
(4)
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
130
|
0
|
0
|
(286)
|
(218)
|
727
|
641
|
576
|
298
|
453
|
576
|
537
|
327
|
397
|
(379)
|
(920)
|
191
|
(1 547)
|
(1 500)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Paid for Dividends |
(11)
|
0
|
(30)
|
0
|
(43)
|
0
|
(39)
|
0
|
(39)
|
0
|
0
|
(39)
|
(39)
|
(44)
|
(44)
|
(79)
|
(79)
|
(137)
|
(137)
|
(190)
|
(190)
|
(188)
|
(188)
|
(188)
|
(188)
|
(3 855)
|
(3 919)
|
(371)
|
(307)
|
(1 421)
|
(1 575)
|
(231)
|
(231)
|
(616)
|
(939)
|
(477)
|
|
| Other |
(0)
|
(19)
|
0
|
487
|
(4)
|
(74)
|
0
|
(33)
|
0
|
358
|
243
|
494
|
(36)
|
(533)
|
(24)
|
(41)
|
(26)
|
(64)
|
(66)
|
(37)
|
(30)
|
(17)
|
(33)
|
(28)
|
(37)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(12)
N/A
|
(30)
-163%
|
(30)
N/A
|
487
N/A
|
449
-8%
|
(74)
N/A
|
(39)
+47%
|
(33)
+16%
|
91
N/A
|
358
+293%
|
243
-32%
|
169
-30%
|
(228)
N/A
|
215
N/A
|
580
+170%
|
827
+43%
|
558
-33%
|
273
-51%
|
349
+28%
|
271
-22%
|
(5)
N/A
|
75
N/A
|
(593)
N/A
|
(1 156)
-95%
|
(33)
+97%
|
(5 658)
-17 045%
|
(5 813)
-3%
|
(503)
+91%
|
(307)
+39%
|
(1 421)
-363%
|
(1 591)
-12%
|
(247)
+84%
|
(235)
+5%
|
(620)
-164%
|
(939)
-51%
|
(477)
+49%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
23
|
46
|
24
|
25
|
17
|
(22)
|
(35)
|
(61)
|
(32)
|
10
|
13
|
(6)
|
(15)
|
(29)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
(373)
N/A
|
(309)
+17%
|
(137)
+56%
|
382
N/A
|
94
-75%
|
(423)
N/A
|
84
N/A
|
14
-84%
|
(129)
N/A
|
230
N/A
|
675
+194%
|
340
-50%
|
262
-23%
|
126
-52%
|
(245)
N/A
|
72
N/A
|
(86)
N/A
|
(242)
-182%
|
(262)
-8%
|
(137)
+48%
|
(96)
+30%
|
81
N/A
|
107
+33%
|
(211)
N/A
|
(22)
+90%
|
1 134
N/A
|
465
-59%
|
(902)
N/A
|
(368)
+59%
|
(34)
+91%
|
90
N/A
|
(4)
N/A
|
96
N/A
|
(303)
N/A
|
(534)
-76%
|
64
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
38
N/A
|
10
-73%
|
14
+38%
|
22
+57%
|
22
-2%
|
39
+79%
|
27
-31%
|
46
+71%
|
21
-54%
|
51
+141%
|
45
-13%
|
(253)
N/A
|
78
N/A
|
(203)
N/A
|
(441)
-118%
|
(456)
-3%
|
(334)
+27%
|
(337)
-1%
|
(224)
+33%
|
(70)
+69%
|
3
N/A
|
(29)
N/A
|
(430)
-1 391%
|
(210)
+51%
|
(56)
+73%
|
276
N/A
|
36
-87%
|
147
+308%
|
119
-19%
|
22
-82%
|
(25)
N/A
|
1
N/A
|
17
+1 600%
|
(2)
N/A
|
467
N/A
|
509
+9%
|
|