Charan Insurance PCL
SET:CHARAN
Cash Flow Statement
Cash Flow Statement
Charan Insurance PCL
| Dec-2002 | Mar-2003 | Jun-2003 | Sep-2003 | Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | 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 | 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 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash Taxes Paid |
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(6)
|
(8)
|
(8)
|
(8)
|
(10)
|
(12)
|
(12)
|
(12)
|
(12)
|
(10)
|
(10)
|
(10)
|
(9)
|
(8)
|
(7)
|
(7)
|
(6)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
0
|
(0)
|
(0)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(6)
|
(5)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(6)
|
(6)
|
(6)
|
(9)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(8)
|
(17)
|
(17)
|
(16)
|
(11)
|
(4)
|
(4)
|
(3)
|
(5)
|
(4)
|
|
| Change in Working Capital |
(112)
|
(106)
|
(102)
|
(99)
|
(105)
|
(111)
|
(111)
|
(123)
|
(118)
|
(123)
|
(138)
|
(139)
|
(145)
|
(153)
|
(129)
|
(128)
|
(130)
|
(121)
|
(127)
|
(132)
|
(119)
|
(101)
|
(87)
|
(61)
|
(76)
|
(89)
|
(102)
|
(111)
|
(105)
|
(100)
|
(98)
|
(102)
|
(83)
|
(161)
|
(128)
|
(117)
|
(126)
|
(122)
|
(176)
|
(201)
|
(170)
|
(179)
|
(200)
|
(139)
|
(118)
|
(93)
|
(61)
|
(114)
|
(122)
|
(128)
|
(132)
|
(128)
|
(143)
|
(104)
|
(107)
|
(97)
|
(66)
|
(80)
|
(10)
|
(37)
|
(68)
|
(78)
|
(136)
|
(134)
|
(125)
|
(162)
|
(195)
|
(197)
|
(192)
|
(228)
|
(185)
|
(128)
|
(100)
|
(7)
|
8
|
(32)
|
(77)
|
(190)
|
(313)
|
(372)
|
(385)
|
(269)
|
(161)
|
(83)
|
(43)
|
(93)
|
(119)
|
(143)
|
(218)
|
(237)
|
(237)
|
(253)
|
|
| Cash from Operating Activities |
36
N/A
|
37
+1%
|
39
+5%
|
51
+33%
|
50
-2%
|
49
-3%
|
57
+16%
|
37
-34%
|
34
-8%
|
31
-8%
|
24
-24%
|
32
+34%
|
30
-6%
|
27
-11%
|
42
+59%
|
35
-17%
|
44
+24%
|
44
+2%
|
47
+5%
|
47
0%
|
67
+44%
|
71
+5%
|
48
-33%
|
44
-7%
|
27
-39%
|
28
+2%
|
29
+5%
|
43
+50%
|
31
-28%
|
33
+4%
|
40
+21%
|
23
-42%
|
36
+54%
|
19
-48%
|
13
-31%
|
20
+60%
|
2
-93%
|
(5)
N/A
|
(28)
-418%
|
(40)
-43%
|
(37)
+9%
|
(18)
+50%
|
(21)
-13%
|
5
N/A
|
5
+10%
|
(2)
N/A
|
23
N/A
|
3
-87%
|
(5)
N/A
|
20
N/A
|
17
-15%
|
27
+59%
|
10
-62%
|
21
+107%
|
4
-79%
|
(2)
N/A
|
29
N/A
|
16
-43%
|
84
+410%
|
63
-25%
|
40
-36%
|
39
-4%
|
(25)
N/A
|
(22)
+14%
|
(15)
+29%
|
14
N/A
|
30
+122%
|
62
+107%
|
47
-24%
|
(7)
N/A
|
(16)
-115%
|
(25)
-61%
|
(15)
+39%
|
5
N/A
|
19
+261%
|
36
+87%
|
105
+189%
|
123
+18%
|
86
-30%
|
14
-84%
|
(74)
N/A
|
(86)
-15%
|
(74)
+13%
|
(9)
+88%
|
32
N/A
|
27
-18%
|
34
+27%
|
75
+122%
|
64
-14%
|
56
-12%
|
63
+12%
|
(2)
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(6)
|
(6)
|
(8)
|
(8)
|
(4)
|
(4)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(4)
|
(4)
|
(5)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(1)
|
(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)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
|
| Other Items |
(7)
|
1
|
(23)
|
(42)
|
(46)
|
(80)
|
(31)
|
(21)
|
1
|
(8)
|
7
|
3
|
3
|
(3)
|
(24)
|
(11)
|
(36)
|
(18)
|
(10)
|
(27)
|
(16)
|
(39)
|
(32)
|
(11)
|
(21)
|
(1)
|
2
|
(14)
|
(3)
|
(2)
|
(13)
|
20
|
(6)
|
15
|
4
|
(20)
|
11
|
16
|
39
|
49
|
52
|
21
|
25
|
(3)
|
(0)
|
12
|
10
|
12
|
24
|
11
|
23
|
(6)
|
0
|
9
|
(20)
|
24
|
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 from Investing Activities |
(10)
N/A
|
(2)
+80%
|
(26)
-1 186%
|
(44)
-74%
|
(46)
-4%
|
(80)
-74%
|
(32)
+60%
|
(21)
+33%
|
(1)
+97%
|
(11)
-1 386%
|
0
N/A
|
(3)
N/A
|
(4)
-65%
|
(11)
-147%
|
(28)
-160%
|
(15)
+48%
|
(38)
-157%
|
(19)
+49%
|
(11)
+43%
|
(27)
-146%
|
(17)
+37%
|
(40)
-133%
|
(33)
+19%
|
(13)
+61%
|
(22)
-73%
|
(3)
+88%
|
0
N/A
|
(15)
N/A
|
(4)
+73%
|
(5)
-32%
|
(17)
-215%
|
16
N/A
|
(11)
N/A
|
14
N/A
|
3
-78%
|
(21)
N/A
|
11
N/A
|
16
+46%
|
38
+144%
|
49
+28%
|
52
+6%
|
21
-60%
|
24
+17%
|
(4)
N/A
|
(1)
+62%
|
11
N/A
|
10
-12%
|
12
+20%
|
24
+103%
|
11
-55%
|
23
+114%
|
(6)
N/A
|
(2)
+75%
|
8
N/A
|
(22)
N/A
|
23
N/A
|
(0)
N/A
|
(1)
-39%
|
(1)
-26%
|
(1)
+5%
|
(1)
+2%
|
(0)
+27%
|
(0)
+47%
|
(0)
-9%
|
(0)
+22%
|
(0)
+36%
|
(0)
-24%
|
(0)
+21%
|
(0)
-5%
|
(0)
+10%
|
(0)
+17%
|
(0)
-81%
|
(0)
-48%
|
(0)
-35%
|
(0)
+3%
|
(0)
+34%
|
(0)
+18%
|
(0)
+31%
|
(0)
-3%
|
(0)
+2%
|
(0)
+49%
|
(0)
+62%
|
(0)
-480%
|
(0)
-8%
|
(0)
-110%
|
(1)
-189%
|
(1)
+12%
|
(2)
-121%
|
(2)
+5%
|
(1)
+30%
|
(2)
-35%
|
(1)
+54%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
(7)
|
5
|
5
|
3
|
3
|
1
|
1
|
5
|
(4)
|
(3)
|
(1)
|
(6)
|
(2)
|
2
|
(2)
|
0
|
(0)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
2
|
0
|
0
|
0
|
(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
|
0
|
0
|
0
|
|
| Cash Paid for Dividends |
(18)
|
0
|
(18)
|
(18)
|
(18)
|
0
|
(18)
|
(18)
|
(18)
|
0
|
(18)
|
(18)
|
(18)
|
0
|
(21)
|
(21)
|
(21)
|
0
|
(30)
|
(30)
|
(30)
|
0
|
(30)
|
(30)
|
(30)
|
0
|
(24)
|
(24)
|
(24)
|
0
|
(24)
|
(24)
|
(24)
|
0
|
(12)
|
(12)
|
(12)
|
0
|
0
|
0
|
0
|
0
|
(18)
|
(18)
|
(18)
|
0
|
(9)
|
(9)
|
(9)
|
0
|
(15)
|
(15)
|
(15)
|
0
|
(24)
|
(24)
|
(24)
|
0
|
(18)
|
(18)
|
(18)
|
0
|
(12)
|
(12)
|
(12)
|
0
|
6
|
6
|
(6)
|
0
|
(6)
|
(6)
|
(6)
|
0
|
(31)
|
(31)
|
(31)
|
0
|
0
|
0
|
0
|
0
|
(24)
|
(24)
|
(24)
|
0
|
(15)
|
(15)
|
(15)
|
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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(25)
N/A
|
(13)
+49%
|
(13)
-3%
|
(15)
-14%
|
(15)
-5%
|
(17)
-12%
|
(17)
+3%
|
(13)
+21%
|
(22)
-70%
|
(21)
+6%
|
(19)
+9%
|
(24)
-23%
|
(20)
+16%
|
(16)
+19%
|
(23)
-45%
|
(21)
+10%
|
(21)
-1%
|
(23)
-10%
|
(30)
-29%
|
(30)
N/A
|
(30)
N/A
|
(30)
N/A
|
(30)
+1%
|
(30)
-1%
|
(30)
N/A
|
(30)
+1%
|
(23)
+22%
|
(24)
-4%
|
(24)
N/A
|
0
N/A
|
(25)
N/A
|
(24)
+4%
|
(24)
N/A
|
0
N/A
|
(12)
N/A
|
(12)
+1%
|
(12)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(16)
N/A
|
(18)
-11%
|
(16)
+11%
|
0
N/A
|
(11)
N/A
|
(9)
+17%
|
(11)
-22%
|
0
N/A
|
(15)
N/A
|
(15)
N/A
|
(15)
N/A
|
0
N/A
|
(24)
N/A
|
(24)
N/A
|
(24)
N/A
|
0
N/A
|
(18)
N/A
|
(18)
N/A
|
(18)
N/A
|
0
N/A
|
(12)
N/A
|
(12)
N/A
|
(12)
N/A
|
0
N/A
|
6
N/A
|
6
N/A
|
(6)
N/A
|
0
N/A
|
(6)
N/A
|
(6)
N/A
|
(6)
N/A
|
0
N/A
|
(31)
N/A
|
(31)
N/A
|
(31)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(24)
N/A
|
(24)
N/A
|
(24)
N/A
|
0
N/A
|
(15)
N/A
|
(15)
N/A
|
(15)
N/A
|
(15)
N/A
|
0
N/A
|
0
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
2
N/A
|
22
+1 253%
|
0
N/A
|
(8)
N/A
|
(11)
-45%
|
(49)
-329%
|
8
N/A
|
2
-69%
|
11
+352%
|
(1)
N/A
|
5
N/A
|
6
+11%
|
6
+3%
|
(0)
N/A
|
(9)
-2 706%
|
(1)
+94%
|
(15)
-2 656%
|
2
N/A
|
6
+202%
|
(11)
N/A
|
20
N/A
|
0
-99%
|
(15)
N/A
|
2
N/A
|
(25)
N/A
|
(5)
+81%
|
6
N/A
|
4
-30%
|
3
-21%
|
3
-8%
|
(3)
N/A
|
15
N/A
|
1
-93%
|
8
+740%
|
4
-56%
|
(13)
N/A
|
0
N/A
|
(2)
N/A
|
10
N/A
|
9
-14%
|
15
+74%
|
2
-85%
|
(13)
N/A
|
(17)
-35%
|
(12)
+28%
|
(7)
+40%
|
22
N/A
|
6
-75%
|
8
+41%
|
19
+149%
|
25
+26%
|
5
-78%
|
(6)
N/A
|
14
N/A
|
(41)
N/A
|
(3)
+93%
|
5
N/A
|
(8)
N/A
|
65
N/A
|
44
-32%
|
22
-51%
|
20
-6%
|
(37)
N/A
|
(34)
+9%
|
(28)
+19%
|
1
N/A
|
36
+2 371%
|
68
+90%
|
41
-40%
|
(13)
N/A
|
(22)
-62%
|
(31)
-44%
|
(22)
+31%
|
(1)
+95%
|
(12)
-1 148%
|
5
N/A
|
73
+1 428%
|
92
+25%
|
85
-7%
|
14
-84%
|
(74)
N/A
|
(86)
-15%
|
(99)
-15%
|
(33)
+67%
|
8
N/A
|
2
-80%
|
18
+1 037%
|
58
+224%
|
48
-18%
|
40
-16%
|
62
+54%
|
(3)
N/A
|
|