Pollard Banknote Ltd
TSX:PBL
Cash Flow Statement
Cash Flow Statement
Pollard Banknote Ltd
| 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 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
4
|
3
|
2
|
2
|
2
|
4
|
5
|
3
|
2
|
(1)
|
(4)
|
(4)
|
4
|
12
|
15
|
18
|
9
|
3
|
2
|
1
|
3
|
1
|
3
|
3
|
2
|
7
|
7
|
7
|
7
|
6
|
5
|
6
|
8
|
8
|
9
|
9
|
8
|
8
|
7
|
10
|
9
|
10
|
12
|
10
|
14
|
16
|
17
|
20
|
19
|
21
|
15
|
18
|
18
|
15
|
22
|
13
|
17
|
26
|
33
|
42
|
40
|
27
|
20
|
19
|
13
|
14
|
19
|
18
|
23
|
31
|
31
|
34
|
38
|
48
|
35
|
40
|
36
|
28
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
6
|
9
|
11
|
9
|
9
|
9
|
9
|
9
|
9
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
9
|
9
|
9
|
9
|
8
|
8
|
8
|
8
|
8
|
9
|
10
|
11
|
11
|
11
|
10
|
11
|
13
|
15
|
16
|
17
|
18
|
20
|
23
|
25
|
27
|
28
|
30
|
31
|
31
|
33
|
35
|
37
|
40
|
40
|
40
|
40
|
41
|
42
|
44
|
45
|
45
|
45
|
44
|
44
|
44
|
45
|
46
|
48
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Non-Cash Items |
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(4)
|
(5)
|
(3)
|
(1)
|
1
|
4
|
4
|
(4)
|
(10)
|
(15)
|
(18)
|
(10)
|
(5)
|
(1)
|
(1)
|
2
|
5
|
7
|
8
|
8
|
6
|
6
|
7
|
7
|
8
|
9
|
10
|
8
|
10
|
12
|
12
|
14
|
16
|
16
|
13
|
12
|
11
|
11
|
13
|
17
|
16
|
17
|
19
|
20
|
23
|
23
|
22
|
20
|
22
|
20
|
28
|
28
|
25
|
20
|
11
|
10
|
17
|
20
|
19
|
19
|
15
|
30
|
10
|
10
|
11
|
21
|
24
|
30
|
28
|
41
|
42
|
41
|
44
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
3
|
3
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
4
|
4
|
3
|
3
|
2
|
2
|
2
|
(1)
|
1
|
2
|
3
|
6
|
5
|
10
|
10
|
10
|
10
|
6
|
4
|
4
|
3
|
1
|
5
|
1
|
8
|
14
|
14
|
21
|
15
|
16
|
12
|
7
|
12
|
18
|
17
|
24
|
19
|
22
|
24
|
31
|
39
|
32
|
40
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
6
|
7
|
7
|
5
|
4
|
4
|
5
|
5
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
5
|
5
|
4
|
5
|
5
|
6
|
6
|
7
|
6
|
6
|
5
|
4
|
4
|
4
|
4
|
3
|
3
|
4
|
6
|
7
|
8
|
9
|
10
|
10
|
10
|
10
|
10
|
10
|
11
|
11
|
|
| Change in Working Capital |
5
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
3
|
(4)
|
6
|
1
|
3
|
4
|
(3)
|
(1)
|
(6)
|
0
|
(7)
|
(6)
|
(7)
|
(11)
|
(11)
|
(15)
|
(6)
|
(10)
|
(10)
|
(9)
|
(12)
|
(7)
|
(9)
|
(6)
|
(9)
|
(15)
|
(12)
|
(18)
|
(17)
|
(19)
|
(23)
|
(10)
|
(17)
|
(17)
|
(18)
|
(17)
|
(22)
|
(23)
|
(16)
|
(35)
|
(40)
|
(36)
|
(40)
|
(18)
|
(11)
|
(10)
|
(25)
|
(32)
|
(34)
|
(26)
|
(23)
|
(28)
|
(37)
|
(52)
|
(36)
|
(38)
|
(21)
|
(26)
|
(33)
|
(28)
|
(48)
|
(56)
|
(47)
|
(105)
|
(83)
|
(52)
|
|
| Cash from Operating Activities |
5
N/A
|
6
+21%
|
6
N/A
|
6
0%
|
6
+0%
|
6
N/A
|
6
N/A
|
6
N/A
|
6
N/A
|
6
N/A
|
6
N/A
|
6
N/A
|
7
+19%
|
4
-48%
|
14
+281%
|
12
-13%
|
11
-13%
|
10
-1%
|
6
-39%
|
7
+13%
|
8
+7%
|
15
+92%
|
12
-22%
|
13
+15%
|
11
-16%
|
10
-14%
|
10
-1%
|
6
-33%
|
15
+139%
|
12
-19%
|
12
+0%
|
15
+19%
|
13
-8%
|
19
+43%
|
19
-2%
|
24
+25%
|
21
-11%
|
17
-17%
|
20
+13%
|
14
-30%
|
14
+0%
|
12
-11%
|
12
-5%
|
24
+104%
|
25
+3%
|
26
+6%
|
28
+9%
|
36
+27%
|
33
-8%
|
38
+13%
|
40
+6%
|
25
-37%
|
21
-18%
|
26
+29%
|
29
+11%
|
51
+75%
|
64
+24%
|
71
+12%
|
60
-16%
|
54
-9%
|
52
-4%
|
55
+5%
|
57
+3%
|
49
-13%
|
35
-28%
|
17
-53%
|
54
+227%
|
31
-43%
|
56
+80%
|
61
+10%
|
65
+6%
|
75
+16%
|
65
-14%
|
65
0%
|
74
+14%
|
23
-69%
|
41
+79%
|
68
+69%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(4)
|
(5)
|
(7)
|
(8)
|
(9)
|
(9)
|
(8)
|
(8)
|
(15)
|
(18)
|
(19)
|
(23)
|
(17)
|
(16)
|
(16)
|
(12)
|
(10)
|
(7)
|
(6)
|
(6)
|
(6)
|
(9)
|
(9)
|
(13)
|
(16)
|
(17)
|
(22)
|
(23)
|
(24)
|
(27)
|
(26)
|
(30)
|
(28)
|
(26)
|
(24)
|
(21)
|
(26)
|
(27)
|
(35)
|
(35)
|
(35)
|
(36)
|
(33)
|
(34)
|
(37)
|
(38)
|
(38)
|
(41)
|
(43)
|
(49)
|
(54)
|
(59)
|
(58)
|
(59)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
5
|
5
|
4
|
4
|
3
|
3
|
4
|
4
|
3
|
3
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(41)
|
(42)
|
(64)
|
(64)
|
(25)
|
(55)
|
(34)
|
(43)
|
(43)
|
(13)
|
(30)
|
(20)
|
(18)
|
(38)
|
(56)
|
(47)
|
(52)
|
(26)
|
14
|
10
|
6
|
(15)
|
5
|
(11)
|
(5)
|
(14)
|
(14)
|
(8)
|
(24)
|
(23)
|
0
|
(33)
|
(15)
|
|
| Cash from Investing Activities |
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
|
2
N/A
|
2
-9%
|
1
-71%
|
0
-28%
|
1
+113%
|
0
-63%
|
1
+84%
|
(0)
N/A
|
(0)
+9%
|
(0)
-250%
|
0
N/A
|
0
-95%
|
(5)
N/A
|
(5)
-13%
|
(8)
-53%
|
(8)
-4%
|
(9)
-10%
|
(9)
-3%
|
(8)
+9%
|
(8)
+2%
|
(15)
-88%
|
(18)
-17%
|
(19)
-4%
|
(23)
-23%
|
(17)
+26%
|
(16)
+6%
|
(16)
-3%
|
(13)
+22%
|
(10)
+22%
|
(8)
+21%
|
(6)
+19%
|
(6)
+5%
|
(7)
-13%
|
(49)
-618%
|
(51)
-4%
|
(76)
-49%
|
(80)
-5%
|
(42)
+47%
|
(77)
-82%
|
(57)
+26%
|
(67)
-18%
|
(70)
-4%
|
(38)
+45%
|
(60)
-57%
|
(48)
+20%
|
(44)
+8%
|
(62)
-39%
|
(77)
-24%
|
(72)
+6%
|
(79)
-9%
|
(61)
+23%
|
(22)
+64%
|
(25)
-16%
|
(30)
-20%
|
(48)
-59%
|
(29)
+41%
|
(49)
-70%
|
(43)
+12%
|
(52)
-21%
|
(54)
-5%
|
(51)
+6%
|
(73)
-43%
|
(77)
-6%
|
(82)
-7%
|
(91)
-10%
|
(73)
+19%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
35
|
35
|
35
|
35
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
33
|
33
|
33
|
33
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
1
|
1
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
23
|
21
|
23
|
3
|
1
|
0
|
(2)
|
(4)
|
(11)
|
(9)
|
(9)
|
(5)
|
(0)
|
2
|
3
|
(1)
|
1
|
2
|
(0)
|
5
|
2
|
1
|
2
|
0
|
0
|
1
|
2
|
1
|
1
|
(2)
|
(11)
|
(18)
|
22
|
24
|
5
|
18
|
(27)
|
11
|
30
|
42
|
49
|
10
|
22
|
(1)
|
(18)
|
(0)
|
(0)
|
(10)
|
(5)
|
(22)
|
(28)
|
(2)
|
11
|
(3)
|
(5)
|
(2)
|
(16)
|
(8)
|
(15)
|
(22)
|
18
|
21
|
78
|
63
|
21
|
|
| Cash Paid for Dividends |
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(13)
|
(15)
|
(17)
|
(17)
|
(9)
|
(6)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(3)
|
(2)
|
(2)
|
(1)
|
(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
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
0
|
(1)
|
(1)
|
0
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
|
| Cash from Financing Activities |
58
N/A
|
(6)
N/A
|
(6)
N/A
|
(6)
N/A
|
(6)
N/A
|
(6)
N/A
|
(6)
N/A
|
(6)
N/A
|
(6)
N/A
|
(6)
N/A
|
(6)
N/A
|
(6)
N/A
|
6
N/A
|
8
+25%
|
2
-70%
|
4
+60%
|
(8)
N/A
|
(7)
+14%
|
(5)
+25%
|
(5)
+0%
|
(7)
-46%
|
(14)
-90%
|
(12)
+14%
|
(12)
-2%
|
(8)
+36%
|
(3)
+58%
|
(1)
+57%
|
0
N/A
|
(4)
N/A
|
(2)
+62%
|
(1)
+21%
|
(3)
-175%
|
2
N/A
|
(1)
N/A
|
(2)
-208%
|
(1)
+43%
|
(3)
-184%
|
(3)
-13%
|
(2)
+23%
|
(2)
+24%
|
(3)
-49%
|
(2)
+7%
|
(5)
-128%
|
(14)
-150%
|
(20)
-50%
|
20
N/A
|
21
+8%
|
38
+78%
|
50
+31%
|
5
-90%
|
43
+796%
|
26
-38%
|
38
+45%
|
45
+17%
|
6
-88%
|
17
+204%
|
(5)
N/A
|
(22)
-341%
|
(4)
+82%
|
29
N/A
|
18
-37%
|
24
+31%
|
6
-73%
|
(33)
N/A
|
(6)
+83%
|
6
N/A
|
(8)
N/A
|
(9)
-22%
|
(6)
+33%
|
(20)
-215%
|
(11)
+45%
|
(17)
-60%
|
(25)
-41%
|
14
N/A
|
17
+19%
|
73
+337%
|
58
-21%
|
15
-74%
|
|
| 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
|
1
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
1
|
(0)
|
(0)
|
|
| Net Change in Cash |
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
|
15
N/A
|
13
-14%
|
17
+30%
|
16
-4%
|
4
-76%
|
4
+12%
|
2
-61%
|
2
+4%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
1
N/A
|
(1)
N/A
|
1
N/A
|
(0)
N/A
|
(2)
-2 263%
|
2
N/A
|
2
-33%
|
3
+85%
|
3
+10%
|
(1)
N/A
|
1
N/A
|
(2)
N/A
|
(0)
+87%
|
2
N/A
|
(1)
N/A
|
1
N/A
|
(1)
N/A
|
1
N/A
|
2
+48%
|
(0)
N/A
|
5
N/A
|
(3)
N/A
|
(4)
-31%
|
(2)
+49%
|
(3)
-49%
|
3
N/A
|
(0)
N/A
|
6
N/A
|
(5)
N/A
|
(8)
-61%
|
2
N/A
|
(4)
N/A
|
8
N/A
|
11
+26%
|
5
-56%
|
(6)
N/A
|
6
N/A
|
(3)
N/A
|
(1)
+60%
|
2
N/A
|
(6)
N/A
|
4
N/A
|
(8)
N/A
|
(2)
+76%
|
(7)
-256%
|
1
N/A
|
(2)
N/A
|
2
N/A
|
4
+95%
|
(11)
N/A
|
6
N/A
|
14
+151%
|
14
+4%
|
8
-47%
|
10
+31%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
5
N/A
|
6
+21%
|
6
N/A
|
6
0%
|
6
+0%
|
6
N/A
|
6
N/A
|
6
N/A
|
6
N/A
|
6
N/A
|
6
N/A
|
6
N/A
|
5
-12%
|
1
-73%
|
10
+594%
|
8
-21%
|
8
-3%
|
7
-7%
|
4
-48%
|
4
+5%
|
4
+0%
|
11
+177%
|
8
-23%
|
10
+23%
|
7
-31%
|
5
-30%
|
2
-57%
|
(2)
N/A
|
6
N/A
|
3
-51%
|
4
+26%
|
6
+63%
|
(2)
N/A
|
1
N/A
|
0
-98%
|
0
+2 300%
|
4
+692%
|
1
-63%
|
4
+159%
|
2
-51%
|
4
+146%
|
5
+18%
|
6
+10%
|
18
+224%
|
19
+4%
|
17
-8%
|
19
+10%
|
23
+22%
|
17
-27%
|
20
+21%
|
17
-15%
|
2
-89%
|
(3)
N/A
|
(0)
+86%
|
4
N/A
|
21
+493%
|
36
+71%
|
45
+26%
|
36
-20%
|
33
-7%
|
26
-21%
|
28
+4%
|
22
-21%
|
14
-36%
|
0
-97%
|
(19)
N/A
|
21
N/A
|
(3)
N/A
|
18
N/A
|
23
+26%
|
26
+15%
|
35
+31%
|
21
-38%
|
15
-29%
|
20
+31%
|
(36)
N/A
|
(17)
+52%
|
10
N/A
|
|