Giant Group Ltd
OTC:GGLT
Cash Flow Statement
Cash Flow Statement
Giant Group Ltd
| Sep-1994 | Dec-1994 | Mar-1995 | Jun-1995 | Sep-1995 | Dec-1995 | Mar-1996 | Jun-1996 | Sep-1996 | Dec-1996 | Mar-1997 | Jun-1997 | Sep-1997 | Dec-1997 | Mar-1998 | Jun-1998 | Sep-1998 | Dec-1998 | Mar-1999 | Jun-1999 | Sep-1999 | Dec-1999 | Mar-2000 | Jun-2000 | Sep-2000 | Dec-2000 | Mar-2001 | Jun-2001 | Sep-2001 | Dec-2001 | Mar-2002 | Jun-2002 | Sep-2002 | Dec-2002 | Mar-2003 | Jun-2003 | Sep-2003 | Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(3)
|
20
|
21
|
19
|
10
|
(22)
|
(20)
|
(7)
|
3
|
18
|
16
|
3
|
2
|
(5)
|
(4)
|
(1)
|
(1)
|
0
|
2
|
(0)
|
(2)
|
(46)
|
(47)
|
(53)
|
(46)
|
1
|
1
|
7
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(0)
|
(1)
|
3
|
4
|
|
| Depreciation & Amortization |
1
|
0
|
0
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
1
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Deffered Taxes |
(2)
|
(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 Non-Cash Items |
15
|
(13)
|
(11)
|
(12)
|
(10)
|
21
|
19
|
14
|
3
|
(12)
|
(11)
|
(6)
|
(3)
|
2
|
2
|
(1)
|
(1)
|
(2)
|
(2)
|
0
|
0
|
45
|
46
|
52
|
47
|
(5)
|
(6)
|
(12)
|
(7)
|
(0)
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
1
|
2
|
(2)
|
(3)
|
|
| Cash Taxes Paid |
0
|
3
|
25
|
25
|
25
|
22
|
0
|
0
|
0
|
0
|
(11)
|
(11)
|
(11)
|
(11)
|
(0)
|
(2)
|
2
|
(2)
|
(3)
|
0
|
(4)
|
(0)
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
5
|
5
|
4
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
1
|
0
|
(0)
|
0
|
(0)
|
(2)
|
(0)
|
(0)
|
(1)
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(0)
|
(4)
|
(5)
|
(4)
|
(5)
|
(1)
|
(0)
|
(9)
|
(8)
|
(10)
|
1
|
8
|
6
|
8
|
(3)
|
0
|
1
|
(2)
|
(2)
|
(7)
|
(4)
|
(1)
|
(1)
|
2
|
(1)
|
3
|
3
|
3
|
4
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(11)
|
(9)
|
|
| Cash from Operating Activities |
11
N/A
|
3
-69%
|
5
+42%
|
3
-46%
|
(6)
N/A
|
(2)
+69%
|
(2)
-8%
|
(3)
-57%
|
(3)
-9%
|
(3)
-8%
|
7
N/A
|
6
-20%
|
5
-11%
|
5
+5%
|
(5)
N/A
|
(2)
+72%
|
(1)
+61%
|
(3)
-454%
|
(3)
+21%
|
(7)
-172%
|
(6)
+12%
|
(2)
+72%
|
(2)
+1%
|
1
N/A
|
0
-85%
|
(1)
N/A
|
(1)
+3%
|
(1)
-21%
|
(1)
+4%
|
(1)
+2%
|
(1)
+54%
|
(1)
-19%
|
(1)
-2%
|
(1)
+10%
|
(1)
-44%
|
(1)
+2%
|
(1)
+28%
|
1
N/A
|
1
-18%
|
(10)
N/A
|
(8)
+20%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(8)
|
(7)
|
(4)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(15)
|
(17)
|
(18)
|
(2)
|
(4)
|
(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)
|
|
| Other Items |
12
|
82
|
104
|
77
|
78
|
(2)
|
(1)
|
24
|
13
|
14
|
9
|
(15)
|
6
|
(1)
|
3
|
10
|
1
|
7
|
4
|
7
|
6
|
(0)
|
2
|
4
|
5
|
2
|
(0)
|
(3)
|
(2)
|
1
|
1
|
1
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
0
|
5
|
0
|
|
| Cash from Investing Activities |
5
N/A
|
76
+1 547%
|
100
+32%
|
75
-25%
|
78
+5%
|
(2)
N/A
|
(1)
+30%
|
23
N/A
|
12
-49%
|
14
+14%
|
(6)
N/A
|
(32)
-463%
|
(12)
+64%
|
(3)
+73%
|
(1)
+63%
|
9
N/A
|
1
-88%
|
7
+530%
|
4
-46%
|
7
+95%
|
6
-13%
|
(0)
N/A
|
2
N/A
|
4
+155%
|
4
+9%
|
2
-65%
|
(0)
N/A
|
(3)
-2 364%
|
(2)
+18%
|
1
N/A
|
1
+17%
|
1
-29%
|
(0)
N/A
|
(0)
-70%
|
(0)
-11%
|
0
N/A
|
1
+27%
|
1
-5%
|
0
-15%
|
5
+912%
|
(0)
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(4)
|
(12)
|
(14)
|
(13)
|
(13)
|
(5)
|
(4)
|
(4)
|
(0)
|
0
|
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
|
|
| Net Issuance of Debt |
(16)
|
(60)
|
(64)
|
(50)
|
(46)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(11)
|
(1)
|
(11)
|
(11)
|
0
|
(10)
|
0
|
0
|
(0)
|
2
|
0
|
0
|
(0)
|
(2)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
8
|
|
| Cash Paid for Dividends |
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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(1)
|
(1)
|
(4)
|
(4)
|
(0)
|
0
|
3
|
3
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(16)
N/A
|
(60)
-282%
|
(64)
-7%
|
(50)
+22%
|
(47)
+7%
|
(3)
+93%
|
(6)
-91%
|
(14)
-127%
|
(15)
-10%
|
(15)
+3%
|
(24)
-62%
|
(6)
+75%
|
(14)
-141%
|
(14)
N/A
|
(0)
+99%
|
(10)
-4 662%
|
0
N/A
|
(1)
N/A
|
(1)
-14%
|
0
N/A
|
(1)
N/A
|
(1)
+35%
|
(1)
-5%
|
(5)
-682%
|
(4)
+28%
|
(0)
+99%
|
0
N/A
|
3
+2 536%
|
3
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
-15%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
-50%
|
0
+200%
|
6
+205 267%
|
8
+30%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
(0)
N/A
|
19
N/A
|
41
+109%
|
27
-33%
|
26
-5%
|
(6)
N/A
|
(9)
-40%
|
7
N/A
|
(6)
N/A
|
(4)
+31%
|
(22)
-416%
|
(32)
-44%
|
(21)
+36%
|
(12)
+42%
|
(7)
+43%
|
(2)
+64%
|
0
N/A
|
3
+422%
|
(0)
N/A
|
1
N/A
|
(1)
N/A
|
(3)
-158%
|
(1)
+71%
|
(0)
+94%
|
1
N/A
|
0
-42%
|
(1)
N/A
|
(1)
-2%
|
(0)
+52%
|
(1)
-17%
|
0
N/A
|
0
-61%
|
(1)
N/A
|
(1)
-8%
|
(1)
-33%
|
(0)
+68%
|
(0)
+94%
|
2
N/A
|
1
-17%
|
1
-30%
|
0
-88%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
3
N/A
|
(3)
N/A
|
1
N/A
|
0
-66%
|
(6)
N/A
|
(2)
+69%
|
(2)
-11%
|
(3)
-55%
|
(4)
-26%
|
(4)
-7%
|
(8)
-85%
|
(11)
-52%
|
(13)
-10%
|
3
N/A
|
(9)
N/A
|
(3)
+69%
|
(1)
+71%
|
(3)
-301%
|
(3)
+20%
|
(7)
-165%
|
(6)
+14%
|
(2)
+72%
|
(2)
+2%
|
1
N/A
|
0
-93%
|
(1)
N/A
|
(1)
+9%
|
(1)
+11%
|
(1)
-25%
|
(1)
+2%
|
(1)
+54%
|
(1)
-19%
|
(1)
-2%
|
(1)
+10%
|
(1)
-44%
|
(1)
+2%
|
(1)
+27%
|
1
N/A
|
1
-19%
|
(10)
N/A
|
(8)
+20%
|
|