American Overseas Group Ltd
OTC:AOREF
Cash Flow Statement
Cash Flow Statement
American Overseas Group Ltd
Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
(257)
|
(159)
|
28
|
(102)
|
(35)
|
27
|
31
|
61
|
31
|
12
|
16
|
(12)
|
18
|
1
|
(10)
|
(11)
|
(32)
|
(23)
|
(32)
|
(18)
|
(14)
|
(0)
|
(8)
|
(11)
|
(4)
|
(3)
|
(5)
|
(3)
|
(2)
|
(5)
|
(4)
|
(4)
|
(6)
|
(5)
|
(5)
|
(3)
|
(2)
|
(1)
|
(0)
|
1
|
6
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
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
|
|
Change in Deffered Taxes |
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
|
1
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Stock-Based Compensation |
0
|
1
|
1
|
1
|
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
|
|
Other Non-Cash Items |
59
|
(99)
|
(275)
|
(110)
|
(67)
|
(31)
|
(28)
|
(62)
|
(30)
|
(11)
|
(5)
|
17
|
(23)
|
(15)
|
(7)
|
(4)
|
25
|
18
|
30
|
16
|
14
|
(1)
|
(2)
|
(6)
|
(15)
|
2
|
2
|
(9)
|
2
|
3
|
3
|
4
|
5
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
(1)
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash Interest Paid |
8
|
8
|
8
|
6
|
5
|
3
|
2
|
3
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
Change in Working Capital |
119
|
(11)
|
(39)
|
(175)
|
(185)
|
(132)
|
(130)
|
(33)
|
(35)
|
(26)
|
(33)
|
(3)
|
12
|
33
|
36
|
17
|
(12)
|
(84)
|
(89)
|
(89)
|
(68)
|
(5)
|
8
|
9
|
9
|
(3)
|
(12)
|
(8)
|
(71)
|
(49)
|
(54)
|
14
|
56
|
22
|
32
|
26
|
(19)
|
4
|
(4)
|
4
|
17
|
|
Cash from Operating Activities |
(78)
N/A
|
(269)
-245%
|
(286)
-6%
|
(387)
-35%
|
(286)
+26%
|
(135)
+53%
|
(127)
+6%
|
(33)
+74%
|
(32)
+2%
|
(24)
+25%
|
(21)
+14%
|
2
N/A
|
8
+227%
|
20
+153%
|
19
-1%
|
2
-87%
|
(18)
N/A
|
(89)
-388%
|
(91)
-2%
|
(91)
0%
|
(69)
+24%
|
(4)
+94%
|
(2)
+46%
|
(8)
-264%
|
(10)
-25%
|
(3)
+71%
|
(15)
-403%
|
(19)
-28%
|
(70)
-269%
|
(52)
+26%
|
(56)
-7%
|
14
N/A
|
54
+295%
|
19
-65%
|
29
+55%
|
25
-14%
|
(19)
N/A
|
5
N/A
|
(3)
N/A
|
7
N/A
|
22
+235%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(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
|
|
Other Items |
68
|
266
|
227
|
329
|
247
|
88
|
146
|
58
|
52
|
46
|
57
|
14
|
8
|
(12)
|
(42)
|
(13)
|
15
|
112
|
107
|
105
|
79
|
7
|
(46)
|
(18)
|
(23)
|
(55)
|
4
|
13
|
69
|
56
|
60
|
(0)
|
(28)
|
(5)
|
(15)
|
(24)
|
5
|
(4)
|
(7)
|
7
|
(6)
|
|
Cash from Investing Activities |
68
N/A
|
266
+292%
|
227
-15%
|
329
+45%
|
247
-25%
|
88
-64%
|
146
+66%
|
58
-61%
|
52
-11%
|
46
-11%
|
57
+24%
|
14
-75%
|
8
-43%
|
(12)
N/A
|
(42)
-247%
|
(13)
+69%
|
15
N/A
|
112
+645%
|
107
-5%
|
105
-1%
|
79
-25%
|
7
-91%
|
(46)
N/A
|
(18)
+62%
|
(23)
-33%
|
(55)
-138%
|
4
N/A
|
13
+238%
|
69
+419%
|
56
-19%
|
60
+6%
|
(0)
N/A
|
(28)
-6 619%
|
(5)
+83%
|
(15)
-225%
|
(24)
-60%
|
5
N/A
|
(4)
N/A
|
(7)
-66%
|
7
N/A
|
(6)
N/A
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
50
|
48
|
48
|
48
|
(13)
|
(25)
|
(25)
|
(25)
|
(14)
|
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
|
(3)
|
|
Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
5
|
5
|
|
Cash Paid for Dividends |
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(1)
|
(1)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
0
|
0
|
|
Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(7)
|
(7)
|
(2)
|
(2)
|
(7)
|
(12)
|
(13)
|
(7)
|
(7)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
Cash from Financing Activities |
0
N/A
|
0
N/A
|
50
N/A
|
47
-5%
|
47
0%
|
47
N/A
|
(14)
N/A
|
(25)
-84%
|
(25)
+0%
|
(25)
N/A
|
(14)
+44%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(3)
-1 264%
|
(3)
-3%
|
(5)
-66%
|
(8)
-53%
|
(7)
+13%
|
(2)
+72%
|
(2)
-20%
|
(8)
-230%
|
(12)
-54%
|
(13)
-4%
|
(7)
+43%
|
(8)
-6%
|
(2)
+69%
|
(2)
N/A
|
(2)
+7%
|
(2)
0%
|
(1)
+44%
|
(1)
-1%
|
2
N/A
|
(1)
N/A
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Net Change in Cash |
(10)
N/A
|
(4)
+64%
|
(9)
-149%
|
(11)
-26%
|
8
N/A
|
1
-93%
|
6
+924%
|
(1)
N/A
|
(6)
-1 054%
|
(4)
+40%
|
22
N/A
|
17
-24%
|
16
-5%
|
8
-52%
|
(23)
N/A
|
(10)
+54%
|
(3)
+70%
|
23
N/A
|
16
-32%
|
14
-10%
|
10
-30%
|
0
-100%
|
(51)
N/A
|
(31)
+39%
|
(41)
-34%
|
(65)
-58%
|
(13)
+80%
|
(8)
+37%
|
(9)
-10%
|
(8)
+6%
|
(9)
-5%
|
6
N/A
|
18
+209%
|
12
-37%
|
11
-3%
|
(2)
N/A
|
(16)
-841%
|
(0)
+99%
|
(11)
-6 329%
|
15
N/A
|
15
+1%
|