Aberdeen International Inc
TSX:AAB
Cash Flow Statement
Cash Flow Statement
Aberdeen International Inc
| Jan-2006 | Apr-2006 | Jul-2006 | Oct-2006 | Jan-2007 | Apr-2007 | Jul-2007 | Oct-2007 | Jan-2008 | Apr-2008 | Jul-2008 | Oct-2008 | Jan-2009 | Apr-2009 | Jul-2009 | Oct-2009 | Jan-2010 | Apr-2010 | Jul-2010 | Oct-2010 | Jan-2011 | Apr-2011 | Jul-2011 | Oct-2011 | Jan-2012 | Apr-2012 | Jul-2012 | Oct-2012 | Jan-2013 | Apr-2013 | Jul-2013 | Oct-2013 | Jan-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | Apr-2024 | Jul-2024 | Oct-2024 | Jan-2025 | Apr-2025 | Jul-2025 | Oct-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(2)
|
(2)
|
(1)
|
0
|
2
|
0
|
(2)
|
2
|
3
|
17
|
19
|
(29)
|
(9)
|
(17)
|
(15)
|
35
|
22
|
20
|
7
|
26
|
47
|
38
|
37
|
1
|
(52)
|
(67)
|
(70)
|
(54)
|
(37)
|
(25)
|
(16)
|
(25)
|
(23)
|
(14)
|
(19)
|
(19)
|
(14)
|
(12)
|
(11)
|
(8)
|
(10)
|
2
|
11
|
9
|
10
|
(6)
|
7
|
11
|
17
|
9
|
(10)
|
(18)
|
(26)
|
(18)
|
(13)
|
(7)
|
2
|
6
|
10
|
11
|
3
|
5
|
12
|
6
|
1
|
(4)
|
(15)
|
(14)
|
(13)
|
(16)
|
(19)
|
(17)
|
(18)
|
(14)
|
(11)
|
(6)
|
(9)
|
(9)
|
(10)
|
(11)
|
|
| Depreciation & Amortization |
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
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
(0)
|
(2)
|
(3)
|
0
|
0
|
7
|
8
|
(15)
|
(6)
|
(9)
|
(7)
|
17
|
8
|
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
|
|
| Stock-Based Compensation |
1
|
1
|
1
|
0
|
0
|
0
|
0
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
3
|
3
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
2
|
2
|
2
|
1
|
(0)
|
4
|
6
|
(0)
|
(1)
|
(23)
|
(24)
|
51
|
24
|
35
|
28
|
(48)
|
(32)
|
(27)
|
(12)
|
(29)
|
(55)
|
(44)
|
(43)
|
(9)
|
46
|
64
|
65
|
50
|
26
|
20
|
12
|
12
|
17
|
1
|
3
|
(1)
|
6
|
(5)
|
(12)
|
24
|
7
|
12
|
14
|
(13)
|
(15)
|
3
|
(11)
|
(12)
|
(22)
|
(14)
|
6
|
15
|
24
|
16
|
11
|
4
|
(4)
|
(8)
|
(12)
|
(13)
|
(5)
|
(7)
|
(15)
|
(9)
|
(4)
|
(0)
|
11
|
10
|
10
|
13
|
16
|
15
|
16
|
13
|
10
|
5
|
7
|
8
|
9
|
9
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
2
|
3
|
1
|
(3)
|
(5)
|
(6)
|
(3)
|
(0)
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
3
|
2
|
(5)
|
(5)
|
(5)
|
(5)
|
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 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
1
|
2
|
2
|
3
|
2
|
(1)
|
(4)
|
(5)
|
(5)
|
(4)
|
2
|
(0)
|
(1)
|
1
|
7
|
3
|
(1)
|
(2)
|
2
|
(2)
|
8
|
5
|
6
|
11
|
6
|
10
|
9
|
2
|
3
|
7
|
6
|
3
|
4
|
5
|
3
|
10
|
5
|
2
|
6
|
2
|
9
|
3
|
5
|
9
|
(0)
|
4
|
1
|
(4)
|
2
|
2
|
1
|
2
|
1
|
1
|
1
|
1
|
2
|
8
|
4
|
4
|
3
|
(3)
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Cash from Operating Activities |
(1)
N/A
|
(0)
+68%
|
(0)
+96%
|
1
N/A
|
2
+267%
|
2
+4%
|
3
+34%
|
3
+18%
|
4
+16%
|
4
-5%
|
5
+45%
|
5
+0%
|
4
-21%
|
4
-2%
|
1
-66%
|
(0)
N/A
|
(0)
+38%
|
(1)
-465%
|
(2)
-52%
|
(1)
+48%
|
(1)
+4%
|
(4)
-243%
|
(8)
-103%
|
(10)
-31%
|
(4)
+64%
|
(4)
-22%
|
3
N/A
|
1
-76%
|
(5)
N/A
|
6
N/A
|
2
-68%
|
(3)
N/A
|
3
N/A
|
(10)
N/A
|
(13)
-23%
|
(13)
+1%
|
(3)
+79%
|
(13)
-411%
|
(18)
-38%
|
20
N/A
|
0
-98%
|
24
+5 159%
|
30
+26%
|
(1)
N/A
|
1
N/A
|
(1)
N/A
|
5
N/A
|
2
-71%
|
(0)
N/A
|
4
N/A
|
(4)
N/A
|
(0)
+91%
|
(0)
+54%
|
(5)
-2 828%
|
(0)
+94%
|
(0)
-62%
|
(0)
+11%
|
(0)
+43%
|
(1)
-429%
|
(1)
+3%
|
(1)
+7%
|
(1)
-16%
|
(1)
+33%
|
5
N/A
|
1
-86%
|
0
-45%
|
(1)
N/A
|
(7)
-550%
|
(3)
+61%
|
(2)
+15%
|
(0)
+82%
|
(0)
+43%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
-49%
|
0
+471%
|
0
-21%
|
0
+156%
|
0
-45%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(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
|
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
|
|
| Other Items |
(11)
|
(11)
|
(11)
|
(5)
|
0
|
0
|
0
|
(12)
|
(28)
|
(38)
|
(52)
|
(45)
|
(29)
|
(19)
|
(4)
|
7
|
4
|
2
|
5
|
1
|
13
|
12
|
10
|
14
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(11)
N/A
|
(11)
+0%
|
(11)
+1%
|
(5)
+53%
|
(0)
+98%
|
(1)
-600%
|
(1)
-65%
|
(14)
-1 226%
|
(30)
-115%
|
(39)
-31%
|
(52)
-33%
|
(45)
+13%
|
(29)
+35%
|
(19)
+36%
|
(4)
+77%
|
7
N/A
|
4
-40%
|
2
-51%
|
5
+135%
|
1
-86%
|
13
+1 886%
|
12
-1%
|
10
-17%
|
14
+36%
|
0
N/A
|
0
N/A
|
0
N/A
|
2
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
10
|
10
|
10
|
5
|
0
|
0
|
60
|
60
|
60
|
60
|
(1)
|
(3)
|
(3)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(3)
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
(0)
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
3
|
3
|
3
|
1
|
0
|
0
|
0
|
(3)
|
(3)
|
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
|
1
|
1
|
0
|
0
|
1
|
2
|
2
|
1
|
1
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Paid for Dividends |
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)
|
(2)
|
(2)
|
(2)
|
(2)
|
(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
|
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
|
|
| Other |
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(4)
|
(5)
|
(5)
|
0
|
(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
|
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 |
12
N/A
|
12
-1%
|
12
0%
|
7
-47%
|
(0)
N/A
|
(0)
-100%
|
56
N/A
|
52
-7%
|
52
N/A
|
52
-1%
|
(5)
N/A
|
(3)
+48%
|
(3)
N/A
|
(2)
+12%
|
(3)
-47%
|
(2)
+47%
|
(2)
N/A
|
(2)
+4%
|
0
N/A
|
(0)
N/A
|
(1)
-94%
|
(2)
-234%
|
(2)
+13%
|
(3)
-57%
|
(3)
-7%
|
(2)
+21%
|
(3)
-19%
|
(2)
+14%
|
(2)
+17%
|
(4)
-101%
|
(4)
+2%
|
(3)
+21%
|
(3)
+10%
|
0
N/A
|
0
+225%
|
0
+77%
|
2
+761%
|
2
-5%
|
2
+21%
|
2
-20%
|
(0)
N/A
|
(0)
+42%
|
(2)
-1 143%
|
(1)
+26%
|
(1)
+6%
|
(1)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1
+9%
|
1
+157%
|
1
-18%
|
1
N/A
|
1
+20%
|
2
+45%
|
2
-12%
|
1
-17%
|
1
-19%
|
0
-77%
|
0
N/A
|
1
+111%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
+66%
|
|
| 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
|
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 |
0
N/A
|
1
+96%
|
1
+33%
|
2
+53%
|
2
+5%
|
1
-24%
|
58
+3 867%
|
42
-28%
|
26
-37%
|
17
-37%
|
(52)
N/A
|
(42)
+18%
|
(28)
+35%
|
(17)
+39%
|
(6)
+62%
|
4
N/A
|
2
-56%
|
(1)
N/A
|
2
N/A
|
(1)
N/A
|
11
N/A
|
6
-40%
|
1
-89%
|
1
+41%
|
(7)
N/A
|
(5)
+19%
|
(0)
+96%
|
0
N/A
|
(7)
N/A
|
2
N/A
|
(2)
N/A
|
0
N/A
|
1
+1 000%
|
(3)
N/A
|
(2)
+53%
|
2
N/A
|
(1)
N/A
|
0
N/A
|
0
-20%
|
(0)
N/A
|
0
N/A
|
5
+1 804%
|
(0)
N/A
|
(1)
-1 180%
|
0
N/A
|
(4)
N/A
|
5
N/A
|
(1)
N/A
|
(0)
+65%
|
4
N/A
|
(4)
N/A
|
(0)
+91%
|
(0)
+54%
|
(5)
-2 822%
|
(0)
+94%
|
0
N/A
|
0
N/A
|
0
+460%
|
0
-89%
|
(0)
N/A
|
(0)
+59%
|
(0)
+29%
|
1
N/A
|
7
+555%
|
2
-70%
|
1
-29%
|
(1)
N/A
|
(6)
-643%
|
(2)
+68%
|
(2)
+20%
|
(0)
+78%
|
(0)
+49%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
-49%
|
0
+402%
|
0
-24%
|
0
+151%
|
0
-41%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(0)
+61%
|
(0)
+94%
|
1
N/A
|
2
+249%
|
1
-31%
|
1
N/A
|
1
+4%
|
2
+58%
|
3
+22%
|
5
+90%
|
6
+9%
|
4
-25%
|
4
-2%
|
1
-67%
|
(0)
N/A
|
(0)
+45%
|
(1)
-444%
|
(2)
-52%
|
(1)
+48%
|
(1)
+4%
|
(4)
-243%
|
(8)
-103%
|
(10)
-31%
|
(4)
+64%
|
(4)
-22%
|
3
N/A
|
1
-76%
|
(5)
N/A
|
6
N/A
|
2
-68%
|
(3)
N/A
|
3
N/A
|
(10)
N/A
|
(13)
-23%
|
(13)
+1%
|
(3)
+79%
|
(13)
-411%
|
(18)
-38%
|
20
N/A
|
0
-98%
|
24
+5 159%
|
30
+26%
|
(1)
N/A
|
1
N/A
|
(1)
N/A
|
5
N/A
|
2
-71%
|
(0)
N/A
|
4
N/A
|
(4)
N/A
|
(0)
+91%
|
(0)
+54%
|
(5)
-2 828%
|
(0)
+94%
|
(0)
-62%
|
(0)
+11%
|
(0)
+43%
|
(1)
-429%
|
(1)
+3%
|
(1)
+7%
|
(1)
-16%
|
(1)
+33%
|
5
N/A
|
1
-86%
|
0
-45%
|
(1)
N/A
|
(7)
-550%
|
(3)
+61%
|
(2)
+15%
|
(0)
+82%
|
(0)
+43%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
-49%
|
0
+471%
|
0
-21%
|
0
+156%
|
0
-45%
|
|