Ananda Development PCL
SET:ANAN
Cash Flow Statement
Cash Flow Statement
Ananda Development PCL
| Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-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 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(692)
|
(470)
|
(465)
|
(250)
|
82
|
(56)
|
(138)
|
1 025
|
1 147
|
1 625
|
2 036
|
1 596
|
1 555
|
1 242
|
1 185
|
1 547
|
1 645
|
1 876
|
1 974
|
1 808
|
1 772
|
1 892
|
1 752
|
1 701
|
1 735
|
1 915
|
2 716
|
2 493
|
2 556
|
2 106
|
1 338
|
811
|
746
|
98
|
1 108
|
1 048
|
862
|
1 388
|
(134)
|
(428)
|
(716)
|
(771)
|
(475)
|
(212)
|
30
|
8
|
(613)
|
(828)
|
(536)
|
(82)
|
588
|
767
|
272
|
305
|
422
|
|
| Depreciation & Amortization |
293
|
292
|
355
|
444
|
503
|
381
|
298
|
186
|
116
|
83
|
67
|
62
|
63
|
64
|
66
|
70
|
74
|
77
|
87
|
95
|
105
|
116
|
122
|
127
|
131
|
134
|
139
|
143
|
146
|
147
|
147
|
156
|
177
|
204
|
226
|
237
|
231
|
221
|
208
|
197
|
184
|
172
|
165
|
185
|
193
|
203
|
213
|
201
|
203
|
201
|
179
|
174
|
166
|
140
|
141
|
|
| Stock-Based Compensation |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
6
|
6
|
6
|
|
| Other Non-Cash Items |
5 327
|
3 130
|
3 380
|
3 673
|
3 901
|
3 131
|
2 755
|
5 842
|
6 439
|
7 514
|
7 972
|
6 790
|
6 465
|
5 850
|
6 464
|
7 181
|
8 099
|
9 003
|
9 208
|
7 631
|
7 251
|
7 859
|
7 602
|
7 987
|
8 342
|
6 867
|
5 817
|
4 378
|
3 294
|
3 374
|
4 217
|
5 052
|
4 918
|
4 922
|
2 516
|
(135)
|
(252)
|
(864)
|
522
|
2 238
|
2 290
|
2 261
|
2 018
|
1 228
|
883
|
617
|
1 251
|
2 050
|
3 110
|
3 292
|
2 951
|
3 031
|
2 381
|
1 817
|
2 566
|
|
| Cash Taxes Paid |
153
|
357
|
327
|
441
|
430
|
267
|
280
|
215
|
240
|
172
|
207
|
195
|
208
|
381
|
328
|
205
|
214
|
203
|
301
|
407
|
421
|
360
|
376
|
224
|
242
|
171
|
86
|
275
|
251
|
203
|
211
|
154
|
139
|
193
|
235
|
164
|
139
|
227
|
178
|
246
|
237
|
160
|
165
|
170
|
150
|
134
|
(133)
|
(118)
|
(71)
|
37
|
221
|
239
|
226
|
74
|
220
|
|
| Cash Interest Paid |
617
|
533
|
533
|
578
|
508
|
427
|
331
|
223
|
231
|
238
|
343
|
354
|
399
|
450
|
443
|
484
|
498
|
589
|
599
|
654
|
712
|
707
|
576
|
683
|
680
|
759
|
969
|
967
|
1 067
|
1 118
|
1 275
|
1 393
|
1 447
|
1 494
|
1 444
|
1 496
|
1 625
|
1 513
|
1 454
|
1 409
|
1 216
|
1 276
|
1 359
|
1 315
|
1 398
|
1 485
|
1 508
|
1 465
|
1 466
|
1 373
|
1 289
|
1 230
|
1 173
|
1 076
|
1 039
|
|
| Change in Working Capital |
(4 367)
|
(3 800)
|
(1 953)
|
(2 137)
|
(3 711)
|
(4 660)
|
(5 678)
|
(7 591)
|
(8 941)
|
(10 459)
|
(10 484)
|
(9 887)
|
(9 009)
|
(7 656)
|
(7 466)
|
(7 647)
|
(7 302)
|
(8 107)
|
(8 516)
|
(7 459)
|
(8 674)
|
(9 384)
|
(11 134)
|
(15 504)
|
(16 900)
|
(16 739)
|
(18 106)
|
(14 574)
|
(12 810)
|
(14 346)
|
(12 942)
|
(13 402)
|
(12 217)
|
(8 241)
|
(5 672)
|
(1 406)
|
(794)
|
(419)
|
70
|
(1 960)
|
(1 459)
|
(1 466)
|
(1 832)
|
339
|
31
|
(40)
|
321
|
(1 482)
|
(1 785)
|
(2 156)
|
(2 752)
|
(3 351)
|
(2 965)
|
(2 235)
|
(2 138)
|
|
| Cash from Operating Activities |
561
N/A
|
(848)
N/A
|
1 317
N/A
|
1 730
+31%
|
774
-55%
|
(1 205)
N/A
|
(2 764)
-129%
|
(538)
+81%
|
(1 239)
-130%
|
(1 237)
+0%
|
(409)
+67%
|
(1 439)
-252%
|
(927)
+36%
|
(501)
+46%
|
248
N/A
|
1 152
+364%
|
2 516
+118%
|
2 850
+13%
|
2 753
-3%
|
2 074
-25%
|
454
-78%
|
483
+6%
|
(1 657)
N/A
|
(5 689)
-243%
|
(6 692)
-18%
|
(7 823)
-17%
|
(9 434)
-21%
|
(7 560)
+20%
|
(6 814)
+10%
|
(8 718)
-28%
|
(7 240)
+17%
|
(7 384)
-2%
|
(6 375)
+14%
|
(3 018)
+53%
|
(1 822)
+40%
|
(256)
+86%
|
47
N/A
|
325
+591%
|
665
+104%
|
47
-93%
|
300
+537%
|
197
-34%
|
(124)
N/A
|
1 540
N/A
|
1 137
-26%
|
789
-31%
|
1 172
+49%
|
(58)
N/A
|
993
N/A
|
1 254
+26%
|
966
-23%
|
621
-36%
|
(146)
N/A
|
26
N/A
|
990
+3 718%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(88)
|
(100)
|
(93)
|
(65)
|
(60)
|
(58)
|
(75)
|
(132)
|
(144)
|
(149)
|
(149)
|
(116)
|
(104)
|
(96)
|
(117)
|
(103)
|
(98)
|
(171)
|
(567)
|
(498)
|
(510)
|
(438)
|
(38)
|
(599)
|
(599)
|
(630)
|
(614)
|
(163)
|
(167)
|
(215)
|
(261)
|
(251)
|
(259)
|
(184)
|
(112)
|
(72)
|
(47)
|
(35)
|
(40)
|
(33)
|
(23)
|
(104)
|
(125)
|
(79)
|
(83)
|
3
|
17
|
(26)
|
(22)
|
(30)
|
(76)
|
(188)
|
(250)
|
(304)
|
(291)
|
|
| Other Items |
(363)
|
191
|
429
|
102
|
258
|
70
|
(654)
|
(817)
|
(1 032)
|
(1 507)
|
(1 921)
|
(1 536)
|
(2 097)
|
(2 138)
|
(1 752)
|
(2 094)
|
(2 340)
|
(2 070)
|
(2 509)
|
(4 148)
|
(2 644)
|
(2 351)
|
(1 515)
|
707
|
(2 311)
|
(1 067)
|
(684)
|
328
|
2 926
|
(15)
|
(1 212)
|
(1 419)
|
1 570
|
4 232
|
5 951
|
5 686
|
2 031
|
2 237
|
2 431
|
2 533
|
2 973
|
1 836
|
1 648
|
1 641
|
2 106
|
2 404
|
2 706
|
3 290
|
3 202
|
3 814
|
5 759
|
4 490
|
4 482
|
3 665
|
842
|
|
| Cash from Investing Activities |
(452)
N/A
|
92
N/A
|
335
+265%
|
37
-89%
|
198
+443%
|
12
-94%
|
(729)
N/A
|
(949)
-30%
|
(1 176)
-24%
|
(1 656)
-41%
|
(2 070)
-25%
|
(1 652)
+20%
|
(2 201)
-33%
|
(2 235)
-2%
|
(1 869)
+16%
|
(2 197)
-18%
|
(2 439)
-11%
|
(2 241)
+8%
|
(3 076)
-37%
|
(4 646)
-51%
|
(3 154)
+32%
|
(2 789)
+12%
|
(1 553)
+44%
|
108
N/A
|
(2 910)
N/A
|
(1 696)
+42%
|
(1 298)
+23%
|
164
N/A
|
2 759
+1 577%
|
(230)
N/A
|
(1 473)
-540%
|
(1 670)
-13%
|
1 312
N/A
|
4 048
+209%
|
5 839
+44%
|
5 614
-4%
|
1 984
-65%
|
2 202
+11%
|
2 391
+9%
|
2 500
+5%
|
2 949
+18%
|
1 732
-41%
|
1 523
-12%
|
1 562
+3%
|
2 024
+30%
|
2 407
+19%
|
2 724
+13%
|
3 264
+20%
|
3 180
-3%
|
3 783
+19%
|
5 682
+50%
|
4 302
-24%
|
4 232
-2%
|
3 361
-21%
|
551
-84%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
5 599
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 000
|
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
|
1 292
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
401
|
1 408
|
(994)
|
(4 791)
|
(4 158)
|
(2 810)
|
(548)
|
1 995
|
1 863
|
4 526
|
3 522
|
3 943
|
4 746
|
933
|
2 125
|
1 038
|
721
|
1 345
|
182
|
2 233
|
1 740
|
1 570
|
3 853
|
5 670
|
11 280
|
10 478
|
12 149
|
9 688
|
4 970
|
11 267
|
10 784
|
10 622
|
9 314
|
1 862
|
(1 792)
|
(4 563)
|
(2 495)
|
(2 159)
|
(541)
|
(3 076)
|
(4 852)
|
(1 000)
|
(3 773)
|
2 799
|
4 268
|
(1 121)
|
(2 647)
|
(3 855)
|
(10 278)
|
(6 845)
|
(7 686)
|
(7 174)
|
(2 987)
|
(3 305)
|
443
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(167)
|
(267)
|
(267)
|
0
|
(327)
|
(333)
|
(351)
|
(370)
|
(351)
|
(378)
|
(360)
|
(342)
|
(417)
|
(483)
|
(483)
|
0
|
(425)
|
0
|
(608)
|
0
|
(238)
|
(767)
|
(767)
|
0
|
(392)
|
(88)
|
(88)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(617)
|
(533)
|
(533)
|
(578)
|
(718)
|
(637)
|
(572)
|
(257)
|
(266)
|
(294)
|
(392)
|
(417)
|
(480)
|
(529)
|
481
|
455
|
457
|
1 372
|
380
|
308
|
1 241
|
237
|
(790)
|
275
|
(730)
|
(792)
|
153
|
966
|
880
|
791
|
596
|
(1 486)
|
(1 549)
|
(1 572)
|
(1 510)
|
(1 549)
|
(1 714)
|
(1 591)
|
(1 533)
|
(1 510)
|
(1 311)
|
(1 386)
|
(1 439)
|
(1 418)
|
(1 493)
|
(1 639)
|
(1 665)
|
(1 594)
|
(1 567)
|
(1 403)
|
(1 314)
|
(1 278)
|
(1 261)
|
(1 183)
|
(1 177)
|
|
| Cash from Financing Activities |
(217)
N/A
|
873
N/A
|
(1 527)
N/A
|
230
N/A
|
723
+214%
|
2 152
+198%
|
4 478
+108%
|
1 737
-61%
|
1 597
-8%
|
4 065
+155%
|
2 864
-30%
|
3 260
+14%
|
4 000
+23%
|
2 077
-48%
|
2 272
+9%
|
1 142
-50%
|
809
-29%
|
366
-55%
|
185
-50%
|
2 181
+1 082%
|
2 639
+21%
|
1 391
-47%
|
2 580
+85%
|
5 461
+112%
|
10 066
+84%
|
9 262
-8%
|
11 694
+26%
|
10 046
-14%
|
5 242
-48%
|
11 211
+114%
|
10 613
-5%
|
8 369
-21%
|
6 999
-16%
|
(101)
N/A
|
(3 391)
-3 243%
|
(6 200)
-83%
|
(4 297)
+31%
|
(3 751)
+13%
|
(2 074)
+45%
|
(3 294)
-59%
|
(4 871)
-48%
|
(1 094)
+78%
|
(3 920)
-258%
|
1 381
N/A
|
2 774
+101%
|
(2 760)
N/A
|
(4 312)
-56%
|
(5 449)
-26%
|
(11 845)
-117%
|
(8 248)
+30%
|
(8 999)
-9%
|
(8 452)
+6%
|
(4 248)
+50%
|
(4 488)
-6%
|
(735)
+84%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(108)
N/A
|
117
N/A
|
126
+8%
|
1 996
+1 489%
|
1 695
-15%
|
958
-43%
|
986
+3%
|
250
-75%
|
(818)
N/A
|
1 172
N/A
|
385
-67%
|
168
-56%
|
872
+418%
|
(659)
N/A
|
651
N/A
|
96
-85%
|
886
+822%
|
974
+10%
|
(139)
N/A
|
(391)
-180%
|
(61)
+85%
|
(915)
-1 412%
|
(630)
+31%
|
(119)
+81%
|
464
N/A
|
(257)
N/A
|
962
N/A
|
2 651
+176%
|
1 187
-55%
|
2 263
+91%
|
1 900
-16%
|
(686)
N/A
|
1 935
N/A
|
929
-52%
|
627
-33%
|
(841)
N/A
|
(2 266)
-169%
|
(1 224)
+46%
|
982
N/A
|
(747)
N/A
|
(1 621)
-117%
|
835
N/A
|
(2 522)
N/A
|
4 483
N/A
|
5 935
+32%
|
436
-93%
|
(416)
N/A
|
(2 244)
-439%
|
(7 673)
-242%
|
(3 211)
+58%
|
(2 351)
+27%
|
(3 529)
-50%
|
(162)
+95%
|
(1 101)
-580%
|
807
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
472
N/A
|
(948)
N/A
|
1 224
N/A
|
1 664
+36%
|
714
-57%
|
(1 263)
N/A
|
(2 839)
-125%
|
(670)
+76%
|
(1 383)
-106%
|
(1 386)
0%
|
(558)
+60%
|
(1 555)
-178%
|
(1 030)
+34%
|
(597)
+42%
|
131
N/A
|
1 049
+698%
|
2 418
+131%
|
2 678
+11%
|
2 186
-18%
|
1 576
-28%
|
(56)
N/A
|
46
N/A
|
(1 695)
N/A
|
(6 288)
-271%
|
(7 291)
-16%
|
(8 452)
-16%
|
(10 048)
-19%
|
(7 723)
+23%
|
(6 981)
+10%
|
(8 933)
-28%
|
(7 501)
+16%
|
(7 635)
-2%
|
(6 634)
+13%
|
(3 202)
+52%
|
(1 934)
+40%
|
(328)
+83%
|
(0)
+100%
|
290
N/A
|
625
+116%
|
14
-98%
|
277
+1 863%
|
93
-67%
|
(249)
N/A
|
1 461
N/A
|
1 055
-28%
|
792
-25%
|
1 189
+50%
|
(84)
N/A
|
971
N/A
|
1 224
+26%
|
890
-27%
|
433
-51%
|
(396)
N/A
|
(279)
+30%
|
700
N/A
|
|