Amarin Printing and Publishing PCL
SET:AMARIN
Cash Flow Statement
Cash Flow Statement
Amarin Printing and Publishing PCL
| 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 |
427
|
382
|
477
|
474
|
447
|
370
|
308
|
290
|
229
|
194
|
116
|
85
|
17
|
(34)
|
(57)
|
|
| Depreciation & Amortization |
606
|
477
|
523
|
536
|
520
|
555
|
539
|
590
|
600
|
592
|
591
|
521
|
519
|
523
|
518
|
|
| Other Non-Cash Items |
79
|
69
|
44
|
19
|
31
|
33
|
40
|
24
|
17
|
23
|
20
|
1
|
(4)
|
(9)
|
5
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
(15)
|
(15)
|
(15)
|
(32)
|
(17)
|
(17)
|
(17)
|
0
|
2
|
2
|
|
| Cash Interest Paid |
0
|
0
|
3
|
4
|
5
|
6
|
5
|
5
|
5
|
5
|
4
|
4
|
5
|
5
|
5
|
|
| Change in Working Capital |
14
|
(107)
|
147
|
(57)
|
(91)
|
(5)
|
(114)
|
(157)
|
(110)
|
(213)
|
(201)
|
(155)
|
(146)
|
(69)
|
(137)
|
|
| Cash from Operating Activities |
1 127
N/A
|
822
-27%
|
1 190
+45%
|
972
-18%
|
908
-7%
|
954
+5%
|
773
-19%
|
748
-3%
|
736
-1%
|
596
-19%
|
526
-12%
|
452
-14%
|
386
-15%
|
411
+6%
|
329
-20%
|
|
| Investing Cash Flow | ||||||||||||||||
| Capital Expenditures |
(397)
|
(391)
|
(483)
|
(456)
|
(511)
|
(753)
|
(722)
|
(756)
|
(669)
|
(451)
|
(439)
|
(316)
|
(277)
|
(226)
|
(199)
|
|
| Other Items |
(334)
|
(274)
|
(390)
|
(274)
|
(237)
|
(118)
|
206
|
402
|
477
|
519
|
503
|
471
|
316
|
46
|
71
|
|
| Cash from Investing Activities |
(731)
N/A
|
(665)
+9%
|
(873)
-31%
|
(730)
+16%
|
(749)
-3%
|
(870)
-16%
|
(517)
+41%
|
(354)
+32%
|
(192)
+46%
|
69
N/A
|
64
-7%
|
156
+143%
|
40
-74%
|
(180)
N/A
|
(127)
+29%
|
|
| Financing Cash Flow | ||||||||||||||||
| Net Issuance of Debt |
(136)
|
(104)
|
(100)
|
(95)
|
(95)
|
97
|
(91)
|
(91)
|
(92)
|
(283)
|
(96)
|
(98)
|
(96)
|
(96)
|
(94)
|
|
| Cash Paid for Dividends |
0
|
(190)
|
(190)
|
(190)
|
0
|
(290)
|
(290)
|
(290)
|
0
|
(180)
|
(180)
|
(180)
|
0
|
(60)
|
(60)
|
|
| Other |
0
|
0
|
(0)
|
(4)
|
(5)
|
(6)
|
(8)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
|
| Cash from Financing Activities |
(256)
N/A
|
(293)
-15%
|
(289)
+1%
|
(289)
+0%
|
(290)
0%
|
(198)
+31%
|
(388)
-95%
|
(385)
+1%
|
(387)
0%
|
(468)
-21%
|
(281)
+40%
|
(282)
0%
|
(281)
+0%
|
(161)
+43%
|
(159)
+1%
|
|
| Change in Cash | ||||||||||||||||
| Net Change in Cash |
140
N/A
|
(137)
N/A
|
28
N/A
|
(47)
N/A
|
(131)
-180%
|
(115)
+12%
|
(131)
-14%
|
9
N/A
|
158
+1 716%
|
197
+25%
|
310
+58%
|
326
+5%
|
145
-55%
|
70
-52%
|
42
-39%
|
|
| Free Cash Flow | ||||||||||||||||
| Free Cash Flow |
730
N/A
|
430
-41%
|
707
+64%
|
516
-27%
|
396
-23%
|
201
-49%
|
51
-75%
|
(8)
N/A
|
68
N/A
|
145
+114%
|
87
-40%
|
136
+56%
|
109
-20%
|
185
+69%
|
130
-30%
|
|