Comanche International PCL
SET:COMAN
Cash Flow Statement
Cash Flow Statement
Comanche International PCL
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Income |
30
|
37
|
36
|
29
|
33
|
29
|
26
|
34
|
26
|
25
|
32
|
21
|
46
|
43
|
39
|
31
|
16
|
12
|
(7)
|
9
|
3
|
2
|
12
|
(2)
|
(21)
|
(28)
|
(16)
|
(40)
|
(44)
|
(13)
|
(35)
|
(11)
|
4
|
(22)
|
(33)
|
(52)
|
(50)
|
(53)
|
(25)
|
(225)
|
(234)
|
|
| Depreciation & Amortization |
14
|
14
|
15
|
10
|
8
|
10
|
11
|
13
|
14
|
15
|
15
|
14
|
12
|
10
|
8
|
7
|
8
|
9
|
10
|
10
|
10
|
10
|
11
|
11
|
13
|
17
|
21
|
23
|
25
|
21
|
17
|
15
|
15
|
16
|
17
|
18
|
15
|
13
|
11
|
9
|
7
|
|
| Other Non-Cash Items |
(2)
|
(2)
|
(1)
|
2
|
2
|
1
|
(1)
|
(1)
|
(2)
|
(4)
|
(2)
|
(1)
|
(14)
|
(11)
|
(14)
|
(3)
|
11
|
9
|
11
|
3
|
5
|
7
|
8
|
4
|
14
|
24
|
21
|
46
|
30
|
(1)
|
10
|
(10)
|
(1)
|
17
|
36
|
48
|
(22)
|
(19)
|
(55)
|
149
|
214
|
|
| Cash Taxes Paid |
0
|
0
|
2
|
2
|
3
|
3
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
5
|
5
|
6
|
6
|
3
|
4
|
6
|
6
|
8
|
5
|
4
|
4
|
3
|
2
|
3
|
3
|
2
|
3
|
1
|
1
|
1
|
1
|
1
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Cash Interest 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
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(10)
|
(1)
|
(6)
|
2
|
(1)
|
(24)
|
(1)
|
(23)
|
(5)
|
2
|
(7)
|
6
|
1
|
1
|
(9)
|
(8)
|
(3)
|
3
|
4
|
(14)
|
(22)
|
(29)
|
(32)
|
(12)
|
(1)
|
4
|
(1)
|
(5)
|
(6)
|
(43)
|
(39)
|
(43)
|
(54)
|
(3)
|
24
|
30
|
85
|
80
|
(3)
|
(10)
|
(52)
|
|
| Cash from Operating Activities |
31
N/A
|
48
+53%
|
44
-8%
|
43
-3%
|
43
-1%
|
15
-64%
|
36
+136%
|
23
-35%
|
33
+40%
|
38
+16%
|
38
+1%
|
41
+6%
|
44
+9%
|
43
-3%
|
24
-44%
|
27
+12%
|
32
+21%
|
33
+2%
|
17
-48%
|
7
-57%
|
(4)
N/A
|
(10)
-130%
|
(1)
+92%
|
1
N/A
|
5
+853%
|
18
+272%
|
26
+39%
|
25
-4%
|
5
-80%
|
(37)
N/A
|
(47)
-28%
|
(49)
-5%
|
(36)
+27%
|
8
N/A
|
45
+491%
|
44
-1%
|
28
-36%
|
21
-25%
|
(72)
N/A
|
(76)
-5%
|
(66)
+13%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(9)
|
(12)
|
(14)
|
(12)
|
(10)
|
(8)
|
(6)
|
(6)
|
(9)
|
(12)
|
(16)
|
(11)
|
(10)
|
(9)
|
(9)
|
(15)
|
(15)
|
(14)
|
(10)
|
(6)
|
(4)
|
(3)
|
(4)
|
(4)
|
(67)
|
(67)
|
(66)
|
(65)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
2
|
17
|
22
|
23
|
(89)
|
(100)
|
(115)
|
(115)
|
(14)
|
(114)
|
(100)
|
0
|
(22)
|
(57)
|
(50)
|
(163)
|
(133)
|
76
|
61
|
124
|
225
|
151
|
161
|
121
|
122
|
19
|
60
|
50
|
(176)
|
(70)
|
(98)
|
(98)
|
68
|
66
|
53
|
53
|
(68)
|
(115)
|
(129)
|
(129)
|
(60)
|
|
| Cash from Investing Activities |
(8)
N/A
|
6
N/A
|
8
+50%
|
11
+34%
|
(99)
N/A
|
(108)
-8%
|
(122)
-13%
|
(121)
+0%
|
(23)
+81%
|
(126)
-454%
|
(116)
+8%
|
(11)
+91%
|
(32)
-191%
|
(66)
-110%
|
(59)
+11%
|
(178)
-200%
|
(148)
+17%
|
62
N/A
|
51
-17%
|
117
+129%
|
221
+88%
|
148
-33%
|
157
+6%
|
117
-26%
|
55
-53%
|
(48)
N/A
|
(6)
+88%
|
(14)
-153%
|
(178)
-1 127%
|
(71)
+60%
|
(98)
-39%
|
(98)
0%
|
68
N/A
|
66
-3%
|
53
-20%
|
53
+0%
|
(68)
N/A
|
(115)
-69%
|
(129)
-12%
|
(129)
0%
|
(60)
+53%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
13
|
0
|
48
|
36
|
301
|
0
|
265
|
265
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
34
|
74
|
74
|
75
|
40
|
|
| Net Issuance of Debt |
(5)
|
(18)
|
(23)
|
(19)
|
(20)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
| Cash Paid for Dividends |
(37)
|
(39)
|
(48)
|
(43)
|
(26)
|
0
|
(22)
|
(7)
|
(7)
|
0
|
(8)
|
0
|
(8)
|
0
|
(5)
|
(13)
|
(13)
|
0
|
(13)
|
(13)
|
(13)
|
0
|
0
|
0
|
0
|
0
|
(12)
|
(12)
|
(12)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(0)
|
(0)
|
(0)
|
(0)
|
(9)
|
(9)
|
(11)
|
(11)
|
(3)
|
(7)
|
(4)
|
(4)
|
(4)
|
(0)
|
(6)
|
(6)
|
(6)
|
(15)
|
(9)
|
(9)
|
(9)
|
(5)
|
(5)
|
(6)
|
(6)
|
(13)
|
(13)
|
(13)
|
(11)
|
2
|
2
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
(29)
N/A
|
(44)
-50%
|
(23)
+47%
|
(26)
-14%
|
246
N/A
|
262
+7%
|
232
-11%
|
247
+6%
|
(10)
N/A
|
(14)
-40%
|
(12)
+8%
|
(12)
+0%
|
(12)
+0%
|
(9)
+31%
|
(18)
-108%
|
(18)
+0%
|
(18)
+0%
|
(27)
-54%
|
(24)
+14%
|
(24)
-2%
|
(25)
-2%
|
(21)
+15%
|
(7)
+65%
|
(7)
+0%
|
(7)
0%
|
(14)
-99%
|
(26)
-80%
|
(25)
+2%
|
(18)
+30%
|
(4)
+75%
|
7
N/A
|
6
-11%
|
(2)
N/A
|
(3)
-60%
|
(3)
-9%
|
(5)
-50%
|
30
N/A
|
70
+133%
|
70
+0%
|
72
+2%
|
37
-49%
|
|
| 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 |
(6)
N/A
|
10
N/A
|
29
+204%
|
28
-4%
|
189
+572%
|
170
-10%
|
147
-13%
|
149
+2%
|
0
-100%
|
(102)
N/A
|
(90)
+11%
|
17
N/A
|
0
-98%
|
(32)
N/A
|
(53)
-66%
|
(169)
-217%
|
(134)
+21%
|
67
N/A
|
45
-34%
|
100
+125%
|
192
+91%
|
118
-39%
|
149
+27%
|
110
-26%
|
53
-52%
|
(44)
N/A
|
(6)
+86%
|
(15)
-157%
|
(190)
-1 142%
|
(112)
+41%
|
(138)
-24%
|
(142)
-2%
|
30
N/A
|
70
+131%
|
94
+34%
|
92
-2%
|
(10)
N/A
|
(24)
-147%
|
(130)
-447%
|
(133)
-2%
|
(89)
+33%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
22
N/A
|
36
+64%
|
31
-16%
|
31
+1%
|
33
+5%
|
7
-78%
|
30
+304%
|
17
-43%
|
23
+38%
|
26
+9%
|
22
-13%
|
30
+33%
|
35
+17%
|
34
-3%
|
15
-56%
|
12
-19%
|
17
+42%
|
19
+11%
|
7
-61%
|
1
-87%
|
(8)
N/A
|
(12)
-47%
|
(5)
+62%
|
(3)
+30%
|
(62)
-1 796%
|
(48)
+22%
|
(40)
+17%
|
(40)
0%
|
4
N/A
|
(37)
N/A
|
(47)
-26%
|
(50)
-5%
|
(36)
+27%
|
7
N/A
|
44
+529%
|
44
-1%
|
28
-36%
|
21
-25%
|
(72)
N/A
|
(76)
-5%
|
(66)
+13%
|
|