Coma 18 JSC
VN:CIG
Cash Flow Statement
Cash Flow Statement
Coma 18 JSC
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||
| Cash Taxes Paid |
(108)
|
(1 704)
|
(666)
|
(6 813)
|
(6 827)
|
(5 109)
|
(6 269)
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
|
| Cash Interest Paid |
(294)
|
(235)
|
(260)
|
(122)
|
(120)
|
(69)
|
(117)
|
(997)
|
(990)
|
(1 063)
|
(990)
|
(78)
|
(11)
|
61
|
|
| Change in Working Capital |
(1 027)
|
(7 654)
|
(7 110)
|
(77 895)
|
(83 674)
|
(76 936)
|
(105 274)
|
(5 501)
|
(17 601)
|
10 771
|
23 762
|
16 621
|
(153 300)
|
105 908
|
|
| Cash from Operating Activities |
(1 429)
N/A
|
(9 593)
-571%
|
(8 036)
+16%
|
(84 829)
-956%
|
(90 621)
-7%
|
(82 114)
+9%
|
(111 659)
-36%
|
(6 497)
+94%
|
(18 591)
-186%
|
9 708
N/A
|
22 772
+135%
|
16 543
-27%
|
(153 311)
N/A
|
105 966
N/A
|
|
| Investing Cash Flow | |||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(818)
|
0
|
(1 805)
|
0
|
(1 973)
|
0
|
0
|
|
| Other Items |
0
|
0
|
0
|
88 760
|
88 760
|
88 760
|
88 760
|
884
|
884
|
1 141
|
884
|
257
|
8
|
(256)
|
|
| Cash from Investing Activities |
0
N/A
|
0
-5%
|
0
-32%
|
88 760
+85 593 088%
|
88 760
+0%
|
88 760
0%
|
88 760
+0%
|
66
-100%
|
65
0%
|
(664)
N/A
|
66
N/A
|
(730)
N/A
|
8
N/A
|
730
+9 304%
|
|
| Financing Cash Flow | |||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 200
|
800
|
0
|
1 600
|
194 600
|
0
|
|
| Net Issuance of Debt |
462
|
7 382
|
5 994
|
(3 867)
|
1 302
|
(5 791)
|
23 081
|
5 989
|
16 939
|
(8 899)
|
(22 670)
|
(14 938)
|
(41 890)
|
(107 621)
|
|
| Cash from Financing Activities |
462
N/A
|
7 382
+1 497%
|
5 994
-19%
|
(3 867)
N/A
|
1 302
N/A
|
(5 791)
N/A
|
23 081
N/A
|
5 989
-74%
|
18 139
+203%
|
(8 099)
N/A
|
(22 670)
-180%
|
(14 138)
+38%
|
151 910
N/A
|
(108 421)
N/A
|
|
| Change in Cash | |||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
(967)
N/A
|
(2 210)
-129%
|
(2 042)
+8%
|
64
N/A
|
(558)
N/A
|
856
N/A
|
182
-79%
|
(442)
N/A
|
(386)
+13%
|
945
N/A
|
168
-82%
|
1 675
+896%
|
(1 394)
N/A
|
(1 724)
-24%
|
|
| Free Cash Flow | |||||||||||||||
| Free Cash Flow |
(1 429)
N/A
|
(9 593)
-571%
|
(8 036)
+16%
|
(84 829)
-956%
|
(90 621)
-7%
|
(82 114)
+9%
|
(111 659)
-36%
|
(7 316)
+93%
|
(18 591)
-154%
|
7 903
N/A
|
22 772
+188%
|
14 570
-36%
|
(153 311)
N/A
|
105 966
N/A
|
|