Pre-Built PCL
SET:PREB
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
P
|
Pre-Built PCL
SET:PREB
|
TH |
|
E
|
eSang Networks Co Ltd
KOSDAQ:080010
|
KR |
|
Ramelius Resources Ltd
ASX:RMS
|
AU |
|
S
|
Spirit Blockchain Capital Inc
CNSX:SPIR
|
CA |
|
Jay Shree Tea and Industries Ltd
NSE:JAYSREETEA
|
IN |
|
I
|
IToxi Corp
KOSDAQ:052770
|
KR |
Cash Flow Statement
Cash Flow Statement
Pre-Built PCL
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
93
|
69
|
70
|
82
|
83
|
83
|
53
|
(39)
|
(92)
|
(104)
|
(95)
|
(25)
|
26
|
30
|
48
|
60
|
57
|
53
|
39
|
24
|
39
|
55
|
72
|
105
|
127
|
161
|
162
|
156
|
176
|
191
|
241
|
261
|
259
|
358
|
363
|
328
|
337
|
280
|
298
|
388
|
402
|
358
|
346
|
389
|
408
|
602
|
406
|
356
|
387
|
495
|
709
|
733
|
777
|
537
|
537
|
481
|
430
|
366
|
332
|
272
|
186
|
152
|
114
|
166
|
183
|
211
|
212
|
242
|
272
|
335
|
413
|
355
|
324
|
247
|
195
|
169
|
143
|
183
|
139
|
133
|
123
|
66
|
81
|
194
|
|
| Depreciation & Amortization |
34
|
32
|
33
|
35
|
36
|
37
|
37
|
38
|
36
|
33
|
32
|
29
|
28
|
27
|
26
|
25
|
25
|
25
|
24
|
24
|
24
|
23
|
23
|
22
|
22
|
22
|
24
|
26
|
29
|
31
|
33
|
35
|
37
|
39
|
42
|
44
|
46
|
48
|
49
|
49
|
50
|
49
|
50
|
52
|
52
|
52
|
51
|
50
|
49
|
48
|
46
|
43
|
40
|
37
|
34
|
33
|
34
|
36
|
38
|
41
|
61
|
78
|
93
|
108
|
104
|
101
|
100
|
99
|
95
|
91
|
88
|
84
|
82
|
80
|
76
|
73
|
71
|
72
|
74
|
75
|
77
|
78
|
78
|
77
|
|
| Other Non-Cash Items |
10
|
1
|
(3)
|
10
|
17
|
24
|
28
|
25
|
23
|
28
|
30
|
4
|
15
|
9
|
18
|
22
|
14
|
6
|
(3)
|
(3)
|
(8)
|
3
|
5
|
6
|
5
|
6
|
5
|
6
|
10
|
9
|
16
|
12
|
13
|
15
|
8
|
16
|
14
|
14
|
14
|
9
|
11
|
10
|
12
|
20
|
20
|
29
|
409
|
679
|
579
|
402
|
15
|
(262)
|
(164)
|
(6)
|
5
|
0
|
3
|
25
|
21
|
45
|
42
|
38
|
53
|
46
|
75
|
97
|
111
|
132
|
136
|
136
|
136
|
113
|
102
|
100
|
87
|
83
|
71
|
(93)
|
(110)
|
(101)
|
(115)
|
56
|
105
|
103
|
|
| Cash Taxes Paid |
55
|
66
|
101
|
69
|
67
|
65
|
55
|
51
|
57
|
47
|
44
|
46
|
50
|
50
|
55
|
58
|
55
|
51
|
46
|
44
|
43
|
45
|
44
|
46
|
57
|
65
|
86
|
93
|
86
|
109
|
135
|
157
|
170
|
167
|
185
|
195
|
213
|
223
|
187
|
174
|
164
|
141
|
115
|
96
|
83
|
124
|
109
|
102
|
109
|
100
|
242
|
258
|
258
|
221
|
103
|
103
|
97
|
80
|
94
|
100
|
110
|
114
|
97
|
94
|
92
|
24
|
33
|
34
|
37
|
127
|
138
|
136
|
136
|
91
|
65
|
61
|
3
|
66
|
99
|
110
|
180
|
73
|
63
|
(40)
|
|
| Cash Interest Paid |
18
|
12
|
(29)
|
12
|
12
|
8
|
10
|
10
|
6
|
15
|
15
|
14
|
11
|
9
|
8
|
9
|
10
|
10
|
8
|
5
|
4
|
4
|
5
|
7
|
9
|
8
|
9
|
11
|
12
|
12
|
10
|
6
|
3
|
(2)
|
2
|
3
|
8
|
11
|
9
|
8
|
9
|
14
|
19
|
26
|
32
|
34
|
34
|
42
|
33
|
26
|
20
|
3
|
1
|
0
|
0
|
5
|
21
|
30
|
44
|
0
|
0
|
0
|
45
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
58
|
0
|
0
|
0
|
99
|
0
|
0
|
0
|
92
|
17
|
34
|
51
|
66
|
|
| Change in Working Capital |
(280)
|
(277)
|
(115)
|
(172)
|
(169)
|
(156)
|
(197)
|
(137)
|
(67)
|
33
|
87
|
132
|
107
|
29
|
(19)
|
(51)
|
(65)
|
35
|
48
|
65
|
(56)
|
(138)
|
(164)
|
(268)
|
(139)
|
(237)
|
(214)
|
(155)
|
(164)
|
217
|
183
|
641
|
312
|
41
|
20
|
(172)
|
(28)
|
(60)
|
65
|
(273)
|
442
|
226
|
(300)
|
(405)
|
(1 422)
|
(1 028)
|
(640)
|
(305)
|
159
|
(143)
|
(187)
|
(1 189)
|
(1 428)
|
(2 488)
|
(2 715)
|
(572)
|
(592)
|
307
|
738
|
(192)
|
265
|
795
|
529
|
86
|
(298)
|
(435)
|
(515)
|
61
|
(0)
|
(420)
|
(456)
|
(893)
|
(858)
|
(742)
|
(302)
|
(310)
|
(25)
|
148
|
284
|
257
|
388
|
408
|
228
|
423
|
|
| Cash from Operating Activities |
(144)
N/A
|
(175)
-22%
|
(15)
+92%
|
(46)
-210%
|
(33)
+27%
|
(12)
+65%
|
(79)
-569%
|
(114)
-44%
|
(100)
+12%
|
(9)
+91%
|
55
N/A
|
140
+156%
|
175
+25%
|
94
-47%
|
73
-22%
|
56
-23%
|
31
-45%
|
120
+285%
|
109
-9%
|
109
+1%
|
(1)
N/A
|
(56)
-6 938%
|
(64)
-14%
|
(135)
-110%
|
14
N/A
|
(49)
N/A
|
(23)
+53%
|
33
N/A
|
51
+55%
|
447
+781%
|
473
+6%
|
948
+100%
|
621
-35%
|
454
-27%
|
432
-5%
|
217
-50%
|
368
+70%
|
282
-24%
|
426
+51%
|
173
-59%
|
904
+421%
|
644
-29%
|
107
-83%
|
56
-48%
|
(942)
N/A
|
(345)
+63%
|
226
N/A
|
780
+246%
|
1 173
+50%
|
802
-32%
|
583
-27%
|
(675)
N/A
|
(775)
-15%
|
(1 919)
-148%
|
(2 140)
-11%
|
(57)
+97%
|
(125)
-119%
|
734
N/A
|
1 129
+54%
|
166
-85%
|
555
+235%
|
1 063
+92%
|
789
-26%
|
406
-49%
|
63
-84%
|
(26)
N/A
|
(92)
-249%
|
533
N/A
|
503
-6%
|
141
-72%
|
180
+27%
|
(341)
N/A
|
(350)
-3%
|
(315)
+10%
|
57
N/A
|
16
-73%
|
261
+1 575%
|
311
+19%
|
387
+25%
|
363
-6%
|
473
+30%
|
607
+28%
|
491
-19%
|
798
+63%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(52)
|
(46)
|
(37)
|
(56)
|
(54)
|
(47)
|
(45)
|
(14)
|
(11)
|
(12)
|
(12)
|
(15)
|
(15)
|
(20)
|
(23)
|
(20)
|
(18)
|
(14)
|
(14)
|
(17)
|
(18)
|
(20)
|
(19)
|
(25)
|
(36)
|
(43)
|
(53)
|
(52)
|
(49)
|
(50)
|
(48)
|
(73)
|
(91)
|
(93)
|
(101)
|
(107)
|
(110)
|
(105)
|
(91)
|
(46)
|
(21)
|
(13)
|
(17)
|
(21)
|
(27)
|
(32)
|
(27)
|
(26)
|
(22)
|
(18)
|
(16)
|
(17)
|
(23)
|
(39)
|
(46)
|
(55)
|
(57)
|
(57)
|
(49)
|
(47)
|
(49)
|
(40)
|
(43)
|
(35)
|
(30)
|
(27)
|
(26)
|
(25)
|
(36)
|
(35)
|
(43)
|
(44)
|
(31)
|
(30)
|
(24)
|
(25)
|
(33)
|
(37)
|
(34)
|
(31)
|
(23)
|
(16)
|
(18)
|
(19)
|
|
| Other Items |
0
|
0
|
45
|
46
|
0
|
46
|
1
|
1
|
1
|
1
|
3
|
3
|
3
|
3
|
0
|
(30)
|
(83)
|
(82)
|
(45)
|
(28)
|
42
|
63
|
(13)
|
37
|
23
|
3
|
41
|
6
|
2
|
(77)
|
(75)
|
(121)
|
(22)
|
(311)
|
(526)
|
(315)
|
(562)
|
218
|
368
|
(454)
|
(800)
|
(986)
|
(521)
|
(6)
|
453
|
245
|
(163)
|
174
|
51
|
1 251
|
568
|
1 088
|
1 342
|
1 301
|
1 888
|
(535)
|
(1 038)
|
(1 726)
|
(1 753)
|
(170)
|
584
|
(391)
|
(190)
|
84
|
(256)
|
504
|
354
|
(174)
|
(78)
|
(210)
|
(2)
|
57
|
(9)
|
(162)
|
(336)
|
(44)
|
(70)
|
43
|
53
|
626
|
635
|
506
|
510
|
(261)
|
|
| Cash from Investing Activities |
(43)
N/A
|
(46)
-5%
|
8
N/A
|
(10)
N/A
|
(8)
+15%
|
(2)
+80%
|
(44)
-2 494%
|
(13)
+71%
|
(10)
+27%
|
(10)
-9%
|
(9)
+13%
|
(12)
-36%
|
(12)
+1%
|
(17)
-40%
|
(23)
-31%
|
(50)
-119%
|
(101)
-103%
|
(96)
+4%
|
(59)
+39%
|
(45)
+24%
|
24
N/A
|
43
+77%
|
(31)
N/A
|
13
N/A
|
(13)
N/A
|
(40)
-222%
|
(12)
+71%
|
(46)
-291%
|
(47)
-2%
|
(127)
-171%
|
(123)
+3%
|
(193)
-56%
|
(112)
+42%
|
(404)
-260%
|
(626)
-55%
|
(422)
+33%
|
(672)
-60%
|
112
N/A
|
277
+147%
|
(501)
N/A
|
(820)
-64%
|
(999)
-22%
|
(538)
+46%
|
(28)
+95%
|
426
N/A
|
213
-50%
|
(190)
N/A
|
148
N/A
|
29
-81%
|
1 233
+4 196%
|
552
-55%
|
1 070
+94%
|
1 319
+23%
|
1 263
-4%
|
1 843
+46%
|
(591)
N/A
|
(1 095)
-85%
|
(1 783)
-63%
|
(1 802)
-1%
|
(218)
+88%
|
535
N/A
|
(432)
N/A
|
(233)
+46%
|
48
N/A
|
(286)
N/A
|
477
N/A
|
328
-31%
|
(199)
N/A
|
(114)
+43%
|
(245)
-115%
|
(46)
+81%
|
13
N/A
|
(41)
N/A
|
(192)
-375%
|
(359)
-87%
|
(69)
+81%
|
(103)
-49%
|
6
N/A
|
18
+192%
|
596
+3 123%
|
613
+3%
|
489
-20%
|
492
+1%
|
(280)
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
40
|
0
|
145
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
5
|
3
|
3
|
3
|
5
|
5
|
5
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
|
| Net Issuance of Debt |
93
|
247
|
75
|
(75)
|
(95)
|
(117)
|
(14)
|
152
|
120
|
42
|
(39)
|
(137)
|
(121)
|
(86)
|
25
|
38
|
32
|
(19)
|
(113)
|
(70)
|
(6)
|
52
|
109
|
132
|
47
|
135
|
107
|
130
|
139
|
(101)
|
(168)
|
(254)
|
(260)
|
(93)
|
42
|
24
|
98
|
36
|
(23)
|
394
|
360
|
399
|
469
|
320
|
905
|
445
|
102
|
(609)
|
(1 224)
|
(773)
|
(500)
|
(38)
|
(10)
|
0
|
400
|
886
|
1 386
|
1 386
|
1 005
|
522
|
16
|
78
|
63
|
2
|
(38)
|
(167)
|
(120)
|
(239)
|
(238)
|
224
|
80
|
289
|
461
|
454
|
563
|
476
|
284
|
(94)
|
(274)
|
(940)
|
(913)
|
(894)
|
(798)
|
(232)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(10)
|
(10)
|
0
|
(10)
|
(10)
|
(10)
|
0
|
(21)
|
(21)
|
(21)
|
0
|
(33)
|
(33)
|
(33)
|
0
|
(9)
|
(9)
|
(9)
|
0
|
(124)
|
(124)
|
(123)
|
0
|
(185)
|
(185)
|
(185)
|
(185)
|
(154)
|
(154)
|
(154)
|
(154)
|
(309)
|
(309)
|
(617)
|
(617)
|
(556)
|
(556)
|
(247)
|
0
|
(0)
|
(0)
|
(309)
|
0
|
(247)
|
(247)
|
(185)
|
0
|
(123)
|
(123)
|
(123)
|
0
|
(123)
|
(123)
|
(123)
|
0
|
(154)
|
(154)
|
(154)
|
0
|
(123)
|
(123)
|
(123)
|
0
|
(62)
|
(62)
|
(62)
|
|
| Other |
0
|
0
|
(38)
|
(38)
|
0
|
(78)
|
(40)
|
(40)
|
(40)
|
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
|
(55)
|
(71)
|
(85)
|
0
|
(59)
|
(87)
|
(84)
|
(97)
|
(51)
|
(50)
|
(43)
|
(42)
|
(58)
|
(66)
|
(83)
|
(98)
|
(99)
|
(107)
|
(110)
|
(103)
|
(92)
|
(79)
|
(72)
|
(68)
|
(66)
|
|
| Cash from Financing Activities |
218
N/A
|
287
+32%
|
36
-87%
|
32
-13%
|
12
-62%
|
(50)
N/A
|
91
N/A
|
112
+24%
|
80
-28%
|
42
-47%
|
(39)
N/A
|
(137)
-251%
|
(121)
+12%
|
(86)
+29%
|
25
N/A
|
38
+50%
|
32
-16%
|
(29)
N/A
|
(123)
-321%
|
(80)
+35%
|
(16)
+80%
|
44
N/A
|
100
+128%
|
124
+24%
|
42
-66%
|
118
+181%
|
89
-24%
|
112
+26%
|
124
+10%
|
(128)
N/A
|
(196)
-53%
|
(282)
-44%
|
(293)
-4%
|
(102)
+65%
|
32
N/A
|
15
-55%
|
89
+514%
|
(88)
N/A
|
(147)
-66%
|
270
N/A
|
236
-13%
|
214
-9%
|
284
+33%
|
135
-52%
|
720
+433%
|
291
-60%
|
(52)
N/A
|
(764)
-1 358%
|
(1 379)
-80%
|
(1 081)
+22%
|
(809)
+25%
|
(654)
+19%
|
(625)
+4%
|
(554)
+11%
|
(154)
+72%
|
639
N/A
|
1 139
+78%
|
1 139
0%
|
758
-33%
|
158
-79%
|
(364)
N/A
|
(255)
+30%
|
(239)
+6%
|
(241)
-1%
|
(279)
-16%
|
(345)
-23%
|
(340)
+1%
|
(413)
-21%
|
(412)
+0%
|
58
N/A
|
(86)
N/A
|
108
N/A
|
272
+152%
|
216
-20%
|
310
+43%
|
223
-28%
|
23
-90%
|
(327)
N/A
|
(500)
-53%
|
(1 155)
-131%
|
(1 116)
+3%
|
(1 027)
+8%
|
(928)
+10%
|
(360)
+61%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
31
N/A
|
66
+115%
|
30
-55%
|
(24)
N/A
|
(30)
-25%
|
(64)
-115%
|
(32)
+50%
|
(14)
+56%
|
(29)
-105%
|
23
N/A
|
7
-72%
|
(10)
N/A
|
41
N/A
|
(10)
N/A
|
75
N/A
|
45
-41%
|
(37)
N/A
|
(6)
+84%
|
(74)
-1 169%
|
(16)
+79%
|
7
N/A
|
30
+316%
|
5
-83%
|
2
-59%
|
44
+1 971%
|
29
-34%
|
55
+91%
|
99
+80%
|
128
+29%
|
192
+50%
|
154
-20%
|
473
+208%
|
215
-55%
|
(52)
N/A
|
(162)
-211%
|
(190)
-18%
|
(215)
-13%
|
306
N/A
|
557
+82%
|
(57)
N/A
|
320
N/A
|
(141)
N/A
|
(147)
-4%
|
163
N/A
|
204
+25%
|
159
-22%
|
(17)
N/A
|
163
N/A
|
(177)
N/A
|
953
N/A
|
326
-66%
|
(258)
N/A
|
(82)
+68%
|
(1 210)
-1 385%
|
(451)
+63%
|
(8)
+98%
|
(81)
-860%
|
90
N/A
|
84
-7%
|
107
+27%
|
726
+582%
|
376
-48%
|
317
-16%
|
213
-33%
|
(502)
N/A
|
106
N/A
|
(104)
N/A
|
(80)
+23%
|
(23)
+72%
|
(46)
-102%
|
48
N/A
|
(221)
N/A
|
(119)
+46%
|
(291)
-145%
|
8
N/A
|
169
+2 140%
|
181
+7%
|
(10)
N/A
|
(94)
-865%
|
(197)
-108%
|
(30)
+85%
|
69
N/A
|
54
-21%
|
157
+189%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(195)
N/A
|
(221)
-13%
|
(52)
+76%
|
(101)
-94%
|
(88)
+13%
|
(59)
+32%
|
(124)
-109%
|
(128)
-3%
|
(111)
+13%
|
(21)
+81%
|
43
N/A
|
125
+194%
|
160
+28%
|
74
-54%
|
50
-33%
|
37
-26%
|
13
-64%
|
106
+706%
|
95
-10%
|
92
-3%
|
(19)
N/A
|
(76)
-301%
|
(83)
-9%
|
(159)
-92%
|
(21)
+87%
|
(92)
-328%
|
(76)
+17%
|
(19)
+75%
|
2
N/A
|
397
+17 945%
|
425
+7%
|
876
+106%
|
530
-39%
|
361
-32%
|
332
-8%
|
110
-67%
|
258
+135%
|
176
-32%
|
335
+90%
|
127
-62%
|
884
+595%
|
631
-29%
|
91
-86%
|
34
-62%
|
(969)
N/A
|
(377)
+61%
|
199
N/A
|
753
+279%
|
1 151
+53%
|
784
-32%
|
567
-28%
|
(692)
N/A
|
(799)
-15%
|
(1 958)
-145%
|
(2 185)
-12%
|
(113)
+95%
|
(182)
-62%
|
677
N/A
|
1 080
+59%
|
118
-89%
|
506
+328%
|
1 022
+102%
|
746
-27%
|
370
-50%
|
33
-91%
|
(53)
N/A
|
(118)
-122%
|
507
N/A
|
467
-8%
|
106
-77%
|
136
+28%
|
(385)
N/A
|
(381)
+1%
|
(345)
+10%
|
33
N/A
|
(10)
N/A
|
228
N/A
|
274
+20%
|
353
+29%
|
333
-6%
|
450
+35%
|
590
+31%
|
473
-20%
|
779
+65%
|
|