General Aviation Import Export JSC
VN:ARM
Cash Flow Statement
Cash Flow Statement
General Aviation Import Export JSC
| 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 |
13 040
|
8 065
|
9 202
|
7 950
|
9 607
|
8 507
|
9 911
|
11 778
|
10 293
|
13 186
|
13 593
|
12 105
|
10 902
|
9 465
|
10 516
|
8 059
|
9 426
|
11 524
|
7 964
|
10 019
|
8 012
|
5 772
|
9 144
|
9 843
|
10 655
|
10 554
|
9 609
|
8 959
|
9 676
|
10 552
|
10 285
|
10 442
|
9 974
|
9 461
|
8 568
|
7 926
|
8 713
|
8 740
|
9 608
|
8 772
|
4 017
|
2 713
|
1 891
|
1 112
|
3 084
|
2 228
|
2 302
|
2 299
|
2 876
|
3 554
|
3 027
|
3 523
|
4 968
|
6 994
|
5 180
|
5 914
|
5 190
|
3 940
|
6 037
|
5 984
|
6 792
|
7 146
|
|
| Depreciation & Amortization |
1 222
|
801
|
966
|
1 055
|
1 153
|
1 284
|
1 303
|
1 385
|
1 487
|
1 519
|
1 524
|
1 520
|
1 479
|
1 394
|
1 313
|
1 247
|
1 188
|
1 192
|
1 197
|
1 206
|
1 258
|
1 285
|
1 316
|
1 346
|
1 310
|
1 296
|
1 276
|
1 296
|
1 353
|
1 496
|
1 704
|
2 170
|
1 664
|
1 893
|
2 848
|
3 053
|
3 704
|
4 169
|
3 033
|
3 008
|
2 987
|
2 977
|
2 967
|
2 927
|
2 927
|
2 938
|
2 958
|
3 042
|
3 093
|
3 181
|
3 196
|
3 089
|
2 975
|
2 826
|
2 796
|
2 857
|
2 903
|
2 946
|
2 784
|
2 537
|
2 278
|
2 009
|
|
| Other Non-Cash Items |
(845)
|
(3 430)
|
284
|
(2 771)
|
17
|
987
|
(1 921)
|
(143)
|
(2 543)
|
565
|
(1 273)
|
(1 920)
|
(2 063)
|
(4 742)
|
(3 747)
|
(3 764)
|
(1 803)
|
(903)
|
230
|
498
|
438
|
6
|
1 348
|
1 342
|
(183)
|
1 563
|
(768)
|
(557)
|
686
|
(195)
|
497
|
463
|
1 086
|
1 115
|
(30)
|
137
|
343
|
1 010
|
2 733
|
3 482
|
2 516
|
2 688
|
1 341
|
1 230
|
1 926
|
609
|
(39)
|
1 030
|
1 147
|
853
|
795
|
1 351
|
73
|
1 036
|
969
|
(11)
|
1 173
|
1 663
|
2 829
|
3 558
|
3 926
|
4 048
|
|
| Cash Taxes Paid |
0
|
774
|
1 270
|
2 722
|
3 185
|
2 432
|
1 915
|
2 966
|
3 615
|
4 107
|
5 243
|
3 426
|
3 053
|
2 983
|
2 371
|
2 728
|
2 033
|
1 959
|
2 347
|
1 593
|
2 112
|
1 994
|
1 503
|
2 048
|
2 136
|
2 277
|
2 219
|
1 989
|
1 958
|
2 092
|
2 286
|
2 221
|
2 153
|
2 064
|
1 942
|
1 745
|
1 617
|
1 795
|
1 801
|
2 118
|
1 694
|
1 100
|
660
|
157
|
258
|
322
|
403
|
370
|
380
|
458
|
529
|
654
|
756
|
1 052
|
1 658
|
1 409
|
1 494
|
1 353
|
908
|
1 201
|
1 286
|
1 446
|
|
| Cash Interest Paid |
0
|
129
|
28
|
32
|
278
|
250
|
256
|
304
|
171
|
457
|
463
|
0
|
298
|
42
|
30
|
40
|
63
|
321
|
481
|
485
|
462
|
174
|
69
|
101
|
145
|
201
|
310
|
482
|
620
|
837
|
1 390
|
1 357
|
1 181
|
1 065
|
693
|
913
|
1 737
|
2 833
|
3 296
|
3 608
|
3 324
|
2 517
|
2 202
|
2 470
|
2 303
|
2 169
|
1 981
|
1 095
|
852
|
718
|
501
|
536
|
581
|
520
|
891
|
1 524
|
1 736
|
2 044
|
2 144
|
1 800
|
1 765
|
1 736
|
|
| Change in Working Capital |
(44 347)
|
(5 087)
|
15 989
|
14 594
|
4 631
|
(21 299)
|
(17 429)
|
(41 337)
|
(59 525)
|
9 414
|
(11 395)
|
3 094
|
50 781
|
(12 501)
|
(12 312)
|
12 914
|
(10 357)
|
(21 085)
|
(1 884)
|
(20 882)
|
(15 141)
|
22 209
|
(12 278)
|
(4 515)
|
6 693
|
(31 902)
|
(5 040)
|
(28 181)
|
(12 518)
|
(16 125)
|
271
|
17 207
|
2 109
|
8 054
|
4 752
|
(1 116)
|
(84 964)
|
(31 537)
|
(24 293)
|
(35 453)
|
34 047
|
11 530
|
(54 313)
|
(19 321)
|
(1 371)
|
(35 939)
|
34 460
|
40 968
|
29 834
|
51 645
|
11 422
|
(3 485)
|
(9 965)
|
12 002
|
(57 336)
|
(22 379)
|
(12 593)
|
(30 558)
|
41 761
|
5 824
|
(21 424)
|
(5 947)
|
|
| Cash from Operating Activities |
(30 929)
N/A
|
348
N/A
|
26 441
+7 498%
|
20 828
-21%
|
15 406
-26%
|
(10 521)
N/A
|
(8 137)
+23%
|
(28 317)
-248%
|
(50 288)
-78%
|
24 683
N/A
|
2 448
-90%
|
14 796
+504%
|
61 098
+313%
|
(6 386)
N/A
|
(4 230)
+34%
|
18 457
N/A
|
(1 547)
N/A
|
(9 271)
-499%
|
7 508
N/A
|
(9 158)
N/A
|
(5 431)
+41%
|
29 271
N/A
|
(470)
N/A
|
8 015
N/A
|
18 475
+131%
|
(18 487)
N/A
|
5 077
N/A
|
(18 482)
N/A
|
(802)
+96%
|
(4 323)
-439%
|
12 756
N/A
|
30 081
+136%
|
14 831
-51%
|
20 324
+37%
|
16 137
-21%
|
9 950
-38%
|
(72 204)
N/A
|
(17 768)
+75%
|
(8 919)
+50%
|
(20 191)
-126%
|
43 567
N/A
|
19 909
-54%
|
(48 113)
N/A
|
(14 052)
+71%
|
6 566
N/A
|
(30 164)
N/A
|
39 681
N/A
|
47 339
+19%
|
36 950
-22%
|
59 232
+60%
|
18 439
-69%
|
4 479
-76%
|
(1 948)
N/A
|
22 857
N/A
|
(48 317)
N/A
|
(13 545)
+72%
|
(3 252)
+76%
|
(21 936)
-575%
|
53 411
N/A
|
17 902
-66%
|
(8 430)
N/A
|
7 255
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(787)
|
(2 144)
|
(3 500)
|
(3 734)
|
(4 151)
|
(4 976)
|
(2 851)
|
(2 689)
|
(2 047)
|
246
|
(107)
|
(48)
|
(48)
|
(65)
|
(79)
|
(66)
|
(145)
|
(151)
|
(629)
|
0
|
(550)
|
(569)
|
(352)
|
0
|
0
|
(293)
|
0
|
(1 518)
|
(1 549)
|
(2 551)
|
(7 100)
|
(5 740)
|
(10 144)
|
(9 469)
|
(5 707)
|
(5 549)
|
(1 161)
|
(787)
|
(913)
|
0
|
0
|
0
|
0
|
(1 397)
|
(1 397)
|
(1 397)
|
(1 397)
|
(969)
|
(3 400)
|
(5 485)
|
(4 823)
|
0
|
0
|
(752)
|
(1 768)
|
0
|
0
|
0
|
(665)
|
0
|
0
|
0
|
|
| Other Items |
1 154
|
730
|
918
|
0
|
1 407
|
1 858
|
1 882
|
2 182
|
1 500
|
415
|
1 169
|
1 189
|
1 404
|
2 188
|
1 262
|
1 111
|
782
|
486
|
266
|
106
|
162
|
203
|
242
|
282
|
462
|
418
|
321
|
567
|
(2 088)
|
314
|
739
|
453
|
2 840
|
412
|
29
|
27
|
23
|
24
|
147
|
151
|
149
|
148
|
360
|
364
|
352
|
346
|
10
|
(0)
|
15
|
18
|
19
|
18
|
18
|
20
|
23
|
27
|
206
|
204
|
(1 502)
|
(3 251)
|
69
|
70
|
|
| Cash from Investing Activities |
368
N/A
|
(1 413)
N/A
|
(2 582)
-83%
|
(2 816)
-9%
|
(2 744)
+3%
|
(3 118)
-14%
|
(970)
+69%
|
(508)
+48%
|
(548)
-8%
|
660
N/A
|
1 062
+61%
|
1 141
+7%
|
1 357
+19%
|
2 122
+56%
|
1 184
-44%
|
1 046
-12%
|
637
-39%
|
338
-47%
|
(363)
N/A
|
(523)
-44%
|
(388)
+26%
|
(367)
+5%
|
(110)
+70%
|
(70)
+36%
|
110
N/A
|
125
+14%
|
321
+157%
|
(952)
N/A
|
(3 637)
-282%
|
(2 237)
+38%
|
(6 362)
-184%
|
(5 287)
+17%
|
(7 304)
-38%
|
(9 059)
-24%
|
(5 679)
+37%
|
(5 523)
+3%
|
(1 140)
+79%
|
(762)
+33%
|
(765)
0%
|
(761)
+1%
|
(716)
+6%
|
(764)
-7%
|
360
N/A
|
(1 033)
N/A
|
(1 045)
-1%
|
(1 051)
-1%
|
(1 387)
-32%
|
(969)
+30%
|
(3 386)
-250%
|
(5 467)
-61%
|
(4 804)
+12%
|
(3 837)
+20%
|
(1 405)
+63%
|
(732)
+48%
|
(1 744)
-138%
|
(1 741)
+0%
|
(1 562)
+10%
|
(150)
+90%
|
(2 167)
-1 344%
|
(3 916)
-81%
|
(596)
+85%
|
(595)
+0%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
428
|
0
|
0
|
0
|
0
|
0
|
0
|
40 434
|
0
|
0
|
0
|
(40 434)
|
0
|
0
|
0
|
0
|
22 152
|
0
|
0
|
0
|
(22 152)
|
549
|
2 564
|
1 309
|
7 399
|
10 554
|
17 966
|
9 373
|
21 384
|
6 811
|
(18 692)
|
(10 682)
|
(5 609)
|
(15 022)
|
15 549
|
101 330
|
28 927
|
30 676
|
23 107
|
(66 563)
|
(20 004)
|
29 450
|
18 463
|
(5 617)
|
25 965
|
(42 035)
|
(51 774)
|
(17 870)
|
(46 380)
|
(10 902)
|
(3 205)
|
(7 896)
|
(7 889)
|
51 605
|
37 311
|
15 174
|
31 080
|
(29 530)
|
(25 193)
|
11 971
|
(3 976)
|
|
| Cash Paid for Dividends |
(6 355)
|
(4 606)
|
(4 599)
|
0
|
(1 914)
|
(5 185)
|
(5 018)
|
(5 185)
|
0
|
(6 390)
|
(6 390)
|
(6 390)
|
0
|
(7 778)
|
(10 890)
|
0
|
(14 001)
|
(6 223)
|
(3 111)
|
0
|
(3 864)
|
(6 900)
|
(8 314)
|
0
|
(10 800)
|
(7 631)
|
(7 995)
|
(9 141)
|
(5 053)
|
(8 162)
|
(7 546)
|
(6 408)
|
(7 741)
|
(4 772)
|
(3 704)
|
(3 712)
|
(5 142)
|
(5 366)
|
(5 396)
|
(5 380)
|
(3 366)
|
(3 134)
|
(5 234)
|
0
|
(2 224)
|
(2 224)
|
(1 647)
|
(1 656)
|
(1 656)
|
(4 459)
|
(2 890)
|
(2 881)
|
(4 682)
|
(1 882)
|
(1 928)
|
0
|
(3 332)
|
(3 173)
|
(3 164)
|
(3 168)
|
38
|
(120)
|
|
| Cash from Financing Activities |
708
N/A
|
(4 179)
N/A
|
(4 599)
-10%
|
(4 599)
N/A
|
(1 914)
+58%
|
(5 185)
-171%
|
(5 018)
+3%
|
(5 185)
-3%
|
35 416
N/A
|
(6 223)
N/A
|
(6 390)
-3%
|
(6 223)
+3%
|
(46 824)
-652%
|
(7 778)
+83%
|
(10 890)
-40%
|
(10 890)
N/A
|
(14 001)
-29%
|
15 928
N/A
|
(3 111)
N/A
|
(3 111)
N/A
|
(3 864)
-24%
|
(29 051)
-652%
|
(7 764)
+73%
|
(5 749)
+26%
|
(9 490)
-65%
|
(232)
+98%
|
2 559
N/A
|
8 825
+245%
|
4 320
-51%
|
13 223
+206%
|
(735)
N/A
|
(25 099)
-3 316%
|
(18 423)
+27%
|
(10 381)
+44%
|
(18 726)
-80%
|
11 835
N/A
|
96 188
+713%
|
23 561
-76%
|
25 280
+7%
|
17 727
-30%
|
(69 929)
N/A
|
(23 139)
+67%
|
24 216
N/A
|
13 228
-45%
|
(7 841)
N/A
|
23 741
N/A
|
(43 682)
N/A
|
(53 431)
-22%
|
(19 527)
+63%
|
(50 839)
-160%
|
(13 792)
+73%
|
(6 085)
+56%
|
(12 579)
-107%
|
(9 770)
+22%
|
49 677
N/A
|
35 383
-29%
|
11 841
-67%
|
27 907
+136%
|
(32 694)
N/A
|
(28 361)
+13%
|
12 009
N/A
|
(4 096)
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
357
|
0
|
357
|
357
|
27
|
27
|
(73)
|
27
|
(9)
|
(9)
|
165
|
0
|
3
|
0
|
19
|
19
|
31
|
0
|
12
|
12
|
(0)
|
0
|
3
|
3
|
0
|
0
|
0
|
0
|
3
|
0
|
8
|
0
|
7
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
(4)
|
0
|
(4)
|
(4)
|
(31)
|
(30)
|
(22)
|
(24)
|
16
|
21
|
36
|
38
|
5
|
7
|
(67)
|
(234)
|
5
|
(113)
|
(58)
|
94
|
|
| Net Change in Cash |
(29 853)
N/A
|
(5 244)
+82%
|
19 617
N/A
|
13 413
-32%
|
11 105
-17%
|
(18 467)
N/A
|
(14 098)
+24%
|
(33 983)
-141%
|
(15 493)
+54%
|
19 147
N/A
|
(2 889)
N/A
|
9 705
N/A
|
15 796
+63%
|
(12 042)
N/A
|
(13 933)
-16%
|
8 613
N/A
|
(14 892)
N/A
|
7 014
N/A
|
4 065
-42%
|
(12 792)
N/A
|
(9 671)
+24%
|
(135)
+99%
|
(8 344)
-6 081%
|
2 196
N/A
|
9 098
+314%
|
(18 591)
N/A
|
7 957
N/A
|
(10 609)
N/A
|
(119)
+99%
|
6 663
N/A
|
5 663
-15%
|
(305)
N/A
|
(10 888)
-3 470%
|
884
N/A
|
(8 260)
N/A
|
16 263
N/A
|
22 844
+40%
|
5 031
-78%
|
15 596
+210%
|
(3 225)
N/A
|
(27 082)
-740%
|
(3 994)
+85%
|
(23 542)
-489%
|
(1 857)
+92%
|
(2 325)
-25%
|
(7 478)
-222%
|
(5 419)
+28%
|
(7 090)
-31%
|
14 015
N/A
|
2 902
-79%
|
(141)
N/A
|
(5 422)
-3 749%
|
(15 896)
-193%
|
12 393
N/A
|
(379)
N/A
|
20 104
N/A
|
6 960
-65%
|
5 587
-20%
|
18 555
+232%
|
(14 488)
N/A
|
2 926
N/A
|
2 658
-9%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(31 716)
N/A
|
(1 796)
+94%
|
22 941
N/A
|
17 094
-25%
|
11 255
-34%
|
(15 497)
N/A
|
(10 988)
+29%
|
(31 006)
-182%
|
(52 335)
-69%
|
24 929
N/A
|
2 341
-91%
|
14 748
+530%
|
61 050
+314%
|
(6 451)
N/A
|
(4 309)
+33%
|
18 391
N/A
|
(1 692)
N/A
|
(9 422)
-457%
|
6 879
N/A
|
(9 158)
N/A
|
(5 981)
+35%
|
28 702
N/A
|
(822)
N/A
|
8 015
N/A
|
18 475
+131%
|
(18 780)
N/A
|
5 077
N/A
|
(20 000)
N/A
|
(2 351)
+88%
|
(6 874)
-192%
|
5 656
N/A
|
24 341
+330%
|
4 687
-81%
|
10 855
+132%
|
10 430
-4%
|
4 401
-58%
|
(73 366)
N/A
|
(18 556)
+75%
|
(9 831)
+47%
|
(20 191)
-105%
|
43 567
N/A
|
19 909
-54%
|
(48 113)
N/A
|
(15 449)
+68%
|
5 169
N/A
|
(31 561)
N/A
|
38 284
N/A
|
46 371
+21%
|
33 549
-28%
|
53 747
+60%
|
13 616
-75%
|
4 479
-67%
|
(1 948)
N/A
|
22 105
N/A
|
(50 085)
N/A
|
(13 545)
+73%
|
(3 252)
+76%
|
(21 936)
-575%
|
52 746
N/A
|
17 902
-66%
|
(8 430)
N/A
|
7 255
N/A
|
|