Area Quest Inc
TSE:8912
Cash Flow Statement
Cash Flow Statement
Area Quest Inc
| Mar-2006 | Sep-2006 | Mar-2007 | Sep-2007 | Mar-2008 | Sep-2008 | Mar-2009 | Sep-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(243)
|
5
|
(185)
|
73
|
(72)
|
(4)
|
78
|
23
|
166
|
5
|
5
|
(25)
|
(39)
|
(49)
|
(34)
|
21
|
42
|
50
|
151
|
161
|
136
|
174
|
215
|
257
|
255
|
387
|
587
|
397
|
268
|
397
|
305
|
213
|
212
|
207
|
171
|
170
|
193
|
180
|
223
|
230
|
115
|
194
|
299
|
|
| Depreciation & Amortization |
14
|
4
|
2
|
(11)
|
(26)
|
(8)
|
(20)
|
(4)
|
(22)
|
57
|
49
|
59
|
41
|
38
|
28
|
20
|
22
|
26
|
35
|
48
|
54
|
67
|
73
|
80
|
96
|
104
|
107
|
106
|
105
|
106
|
109
|
114
|
121
|
125
|
126
|
129
|
125
|
116
|
117
|
118
|
122
|
129
|
131
|
|
| Other Non-Cash Items |
836
|
(50)
|
(384)
|
(13)
|
64
|
18
|
49
|
(4)
|
(78)
|
9
|
10
|
9
|
7
|
1
|
(1)
|
(17)
|
(15)
|
21
|
(44)
|
(51)
|
27
|
18
|
0
|
15
|
30
|
20
|
12
|
(6)
|
(24)
|
(101)
|
(95)
|
(28)
|
(33)
|
(43)
|
(33)
|
(12)
|
(16)
|
9
|
(70)
|
(175)
|
(48)
|
77
|
(4)
|
|
| Cash Taxes Paid |
178
|
(236)
|
(267)
|
(14)
|
8
|
1
|
1
|
(1)
|
0
|
4
|
4
|
4
|
5
|
5
|
3
|
2
|
1
|
2
|
12
|
16
|
18
|
21
|
33
|
42
|
40
|
44
|
109
|
143
|
129
|
179
|
112
|
49
|
68
|
57
|
64
|
55
|
68
|
79
|
66
|
66
|
99
|
116
|
74
|
|
| Cash Interest Paid |
(0)
|
(1)
|
(2)
|
(0)
|
(1)
|
(1)
|
(2)
|
(0)
|
(1)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
5
|
8
|
9
|
11
|
13
|
13
|
11
|
10
|
7
|
6
|
4
|
4
|
4
|
3
|
3
|
4
|
6
|
8
|
10
|
14
|
18
|
19
|
|
| Change in Working Capital |
(198)
|
425
|
555
|
(146)
|
(129)
|
(67)
|
(169)
|
(9)
|
46
|
(46)
|
(14)
|
21
|
(9)
|
36
|
19
|
(19)
|
(35)
|
(7)
|
(30)
|
(77)
|
(82)
|
(82)
|
(72)
|
(62)
|
(110)
|
(102)
|
163
|
150
|
(30)
|
(21)
|
(49)
|
(77)
|
(65)
|
(84)
|
(161)
|
(102)
|
(56)
|
(98)
|
(75)
|
(111)
|
(148)
|
(103)
|
(64)
|
|
| Cash from Operating Activities |
409
N/A
|
383
-6%
|
(13)
N/A
|
(97)
-670%
|
(163)
-68%
|
(69)
+58%
|
(92)
-32%
|
7
N/A
|
112
+1 482%
|
24
-78%
|
49
+102%
|
64
+29%
|
0
-99%
|
26
+6 375%
|
12
-55%
|
5
-57%
|
14
+170%
|
90
+563%
|
113
+26%
|
81
-28%
|
135
+67%
|
177
+30%
|
217
+23%
|
291
+34%
|
271
-7%
|
410
+51%
|
869
+112%
|
647
-26%
|
319
-51%
|
382
+20%
|
270
-29%
|
222
-18%
|
235
+6%
|
205
-13%
|
103
-49%
|
185
+78%
|
246
+33%
|
207
-16%
|
196
-5%
|
63
-68%
|
41
-34%
|
297
+619%
|
363
+22%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
225
|
(64)
|
(120)
|
74
|
134
|
(13)
|
(15)
|
9
|
16
|
(6)
|
(13)
|
(13)
|
(13)
|
(20)
|
(17)
|
(38)
|
(68)
|
(99)
|
(121)
|
(187)
|
(236)
|
(557)
|
(865)
|
(522)
|
(234)
|
(219)
|
(130)
|
(81)
|
(74)
|
(66)
|
(95)
|
(244)
|
(217)
|
(128)
|
(263)
|
(173)
|
(7)
|
(9)
|
(8)
|
(18)
|
(190)
|
(161)
|
12
|
|
| Other Items |
(177)
|
16
|
258
|
(20)
|
(140)
|
23
|
16
|
(3)
|
(48)
|
(3)
|
(15)
|
(15)
|
7
|
(9)
|
(10)
|
(7)
|
86
|
96
|
(1)
|
12
|
(68)
|
27
|
215
|
85
|
32
|
47
|
(274)
|
(229)
|
105
|
(99)
|
(100)
|
(18)
|
(41)
|
101
|
104
|
22
|
51
|
65
|
188
|
393
|
208
|
(22)
|
65
|
|
| Cash from Investing Activities |
48
N/A
|
(48)
N/A
|
138
N/A
|
53
-61%
|
(6)
N/A
|
10
N/A
|
1
-94%
|
5
+783%
|
(32)
N/A
|
(9)
+73%
|
(28)
-223%
|
(28)
-1%
|
(6)
+78%
|
(29)
-374%
|
(28)
+6%
|
(44)
-61%
|
18
N/A
|
(4)
N/A
|
(121)
-3 269%
|
(176)
-45%
|
(304)
-73%
|
(530)
-74%
|
(649)
-23%
|
(437)
+33%
|
(202)
+54%
|
(173)
+14%
|
(404)
-134%
|
(310)
+23%
|
31
N/A
|
(165)
N/A
|
(195)
-19%
|
(261)
-34%
|
(258)
+1%
|
(27)
+90%
|
(159)
-491%
|
(151)
+5%
|
44
N/A
|
56
+27%
|
179
+220%
|
375
+109%
|
18
-95%
|
(183)
N/A
|
76
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
184
|
0
|
(155)
|
(5)
|
(14)
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
173
|
173
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(358)
|
0
|
0
|
0
|
0
|
0
|
(57)
|
(117)
|
(103)
|
(215)
|
(258)
|
(187)
|
(101)
|
0
|
|
| Net Issuance of Debt |
(342)
|
(240)
|
128
|
17
|
(35)
|
0
|
2
|
8
|
70
|
(2)
|
13
|
13
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
32
|
123
|
237
|
389
|
234
|
10
|
(74)
|
(126)
|
(130)
|
21
|
74
|
(149)
|
132
|
254
|
(87)
|
(72)
|
16
|
(58)
|
(59)
|
94
|
152
|
57
|
(96)
|
(232)
|
|
| Cash Paid for Dividends |
(4)
|
0
|
(2)
|
(3)
|
(1)
|
29
|
54
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(22)
|
(22)
|
(44)
|
(44)
|
(45)
|
(67)
|
(46)
|
(65)
|
(82)
|
(81)
|
(81)
|
(41)
|
(41)
|
(41)
|
(39)
|
(40)
|
(38)
|
(37)
|
(50)
|
(50)
|
(48)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(3)
|
(5)
|
(6)
|
(7)
|
(7)
|
43
|
93
|
44
|
(6)
|
(7)
|
(14)
|
(15)
|
(10)
|
(10)
|
(23)
|
(23)
|
(13)
|
(31)
|
(45)
|
(42)
|
(51)
|
(69)
|
(87)
|
(106)
|
|
| Cash from Financing Activities |
(162)
N/A
|
(240)
-48%
|
(28)
+88%
|
9
N/A
|
(50)
N/A
|
34
N/A
|
66
+95%
|
8
-88%
|
74
+801%
|
(2)
N/A
|
13
N/A
|
13
-4%
|
(3)
N/A
|
(3)
+3%
|
(3)
N/A
|
(3)
+7%
|
(3)
-7%
|
(4)
-23%
|
(4)
-16%
|
29
N/A
|
291
+898%
|
405
+39%
|
361
-11%
|
206
-43%
|
9
-96%
|
(25)
N/A
|
(126)
-396%
|
(202)
-60%
|
(285)
-41%
|
(363)
-27%
|
(352)
+3%
|
42
N/A
|
163
+290%
|
(151)
N/A
|
(136)
+10%
|
(95)
+30%
|
(245)
-159%
|
(248)
-1%
|
(201)
+19%
|
(193)
+4%
|
(249)
-29%
|
(335)
-35%
|
(385)
-15%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
295
N/A
|
95
-68%
|
97
+3%
|
(35)
N/A
|
(219)
-523%
|
(26)
+88%
|
(25)
+2%
|
21
N/A
|
154
+650%
|
14
-91%
|
34
+153%
|
48
+40%
|
(9)
N/A
|
(7)
+27%
|
(19)
-191%
|
(42)
-123%
|
28
N/A
|
82
+191%
|
(13)
N/A
|
(65)
-397%
|
123
N/A
|
51
-58%
|
(71)
N/A
|
60
N/A
|
78
+30%
|
211
+171%
|
339
+60%
|
135
-60%
|
65
-52%
|
(145)
N/A
|
(277)
-90%
|
3
N/A
|
140
+5 206%
|
27
-81%
|
(191)
N/A
|
(61)
+68%
|
44
N/A
|
16
-64%
|
175
+1 002%
|
244
+40%
|
(190)
N/A
|
(221)
-16%
|
54
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
634
N/A
|
319
-50%
|
(133)
N/A
|
(24)
+82%
|
(29)
-24%
|
(83)
-183%
|
(107)
-29%
|
16
N/A
|
129
+724%
|
18
-86%
|
36
+97%
|
51
+40%
|
(13)
N/A
|
6
N/A
|
(6)
N/A
|
(33)
-474%
|
(55)
-67%
|
(10)
+82%
|
(8)
+16%
|
(106)
-1 194%
|
(101)
+5%
|
(380)
-278%
|
(648)
-70%
|
(232)
+64%
|
37
N/A
|
190
+410%
|
739
+289%
|
565
-23%
|
245
-57%
|
316
+29%
|
175
-45%
|
(21)
N/A
|
18
N/A
|
77
+331%
|
(160)
N/A
|
11
N/A
|
238
+2 017%
|
198
-17%
|
188
-5%
|
45
-76%
|
(149)
N/A
|
136
N/A
|
374
+176%
|
|