Central Area Electrical Mechanical JSC
VN:CJC
Cash Flow Statement
Cash Flow Statement
Central Area Electrical Mechanical JSC
| 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 | Sep-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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 237)
|
(4 834)
|
(4 901)
|
(4 954)
|
(4 291)
|
(3 855)
|
(3 839)
|
2 292
|
2 281
|
2 283
|
(1 147)
|
(1 387)
|
(1 385)
|
(1 677)
|
(1 758)
|
(1 539)
|
(1 540)
|
(1 312)
|
(1 145)
|
(1 374)
|
(1 374)
|
(1 208)
|
(1 129)
|
(93)
|
(179)
|
(179)
|
(179)
|
(95)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(255)
|
(558)
|
|
| 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
|
(11 682)
|
(13 740)
|
(15 878)
|
(17 853)
|
(8 614)
|
(8 393)
|
(9 555)
|
(1 380)
|
(4 942)
|
(2 534)
|
(11 960)
|
(10 234)
|
(8 428)
|
(7 342)
|
(6 555)
|
(6 346)
|
(5 966)
|
(5 676)
|
(5 763)
|
(5 639)
|
(5 383)
|
(5 323)
|
(5 958)
|
(6 348)
|
(8 373)
|
(10 602)
|
(12 233)
|
(13 614)
|
(12 706)
|
(10 934)
|
(8 445)
|
(6 624)
|
(5 480)
|
(4 516)
|
(4 046)
|
(3 899)
|
(3 778)
|
(3 789)
|
(3 995)
|
(4 323)
|
(4 634)
|
(5 405)
|
(5 664)
|
(5 616)
|
(6 081)
|
(4 376)
|
(4 684)
|
(3 444)
|
(2 428)
|
(2 801)
|
(2 287)
|
|
| Change in Working Capital |
(9 877)
|
42 550
|
92 581
|
27 815
|
37 430
|
(56 862)
|
(108 331)
|
(45 777)
|
(41 698)
|
(1 991)
|
13 368
|
(2 738)
|
(1 606)
|
14 970
|
29 296
|
49 675
|
2 412
|
21 653
|
(3 021)
|
(46 276)
|
3 384
|
(20 365)
|
(42 826)
|
(17 029)
|
(37 467)
|
(60 002)
|
(49 301)
|
(49 207)
|
(48 233)
|
5 658
|
(2 639)
|
9 787
|
(12 626)
|
(15 442)
|
(6 079)
|
(3 692)
|
(23 440)
|
(24 578)
|
(28 803)
|
(26 744)
|
(30 282)
|
(17 735)
|
(23 271)
|
(24 114)
|
(18 376)
|
(25 921)
|
(12 783)
|
(15 529)
|
(12 601)
|
(10 377)
|
(10 814)
|
(8 674)
|
(19 698)
|
(19 470)
|
(27 321)
|
(24 219)
|
(21 336)
|
(20 180)
|
(14 377)
|
(16 842)
|
(15 740)
|
(16 644)
|
(16 808)
|
(16 281)
|
(12 485)
|
(18 700)
|
(19 641)
|
(10 460)
|
(17 968)
|
(14 261)
|
(17 463)
|
(29 736)
|
(38 675)
|
|
| Cash from Operating Activities |
(10 213)
N/A
|
42 214
N/A
|
92 581
+119%
|
27 815
-70%
|
37 430
+35%
|
(56 862)
N/A
|
(108 331)
-91%
|
(45 777)
+58%
|
(41 698)
+9%
|
(1 991)
+95%
|
13 368
N/A
|
(2 738)
N/A
|
(1 606)
+41%
|
14 970
N/A
|
29 296
+96%
|
49 675
+70%
|
2 412
-95%
|
21 653
+798%
|
(3 021)
N/A
|
(46 276)
-1 432%
|
3 384
N/A
|
(20 365)
N/A
|
(4 758)
+77%
|
26 693
N/A
|
10 848
-59%
|
(8 673)
N/A
|
(4 349)
+50%
|
(18 917)
-335%
|
(6 691)
+65%
|
60 620
N/A
|
94 750
+56%
|
95 770
+1%
|
120 376
+26%
|
105 116
-13%
|
47 821
-55%
|
61 674
+29%
|
28 745
-53%
|
5 900
-79%
|
30 311
+414%
|
4 445
-85%
|
(3 763)
N/A
|
25 473
N/A
|
(1 345)
N/A
|
11 071
N/A
|
12 471
+13%
|
(44 382)
N/A
|
(105 751)
-138%
|
(124 666)
-18%
|
(104 806)
+16%
|
(32 148)
+69%
|
83 594
N/A
|
115 898
+39%
|
81 641
-30%
|
51 409
-37%
|
30 945
-40%
|
24 134
-22%
|
23 934
-1%
|
17 096
-29%
|
(2 005)
N/A
|
(10 087)
-403%
|
(13 690)
-36%
|
6 610
N/A
|
1 607
-76%
|
(12 218)
N/A
|
(16 152)
-32%
|
(49 411)
-206%
|
(36 265)
+27%
|
31 226
N/A
|
30 001
-4%
|
27 297
-9%
|
52 768
+93%
|
350
-99%
|
21 342
+5 999%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(3 573)
|
(3 042)
|
(3 746)
|
(7 288)
|
(7 406)
|
(13 612)
|
(19 808)
|
(16 412)
|
(17 663)
|
(12 556)
|
(5 232)
|
(8 642)
|
(7 716)
|
(7 840)
|
(8 867)
|
(7 261)
|
(10 528)
|
(9 676)
|
(13 757)
|
(12 032)
|
(9 354)
|
(9 264)
|
(6 523)
|
(6 517)
|
(4 483)
|
(5 375)
|
(7 930)
|
(8 620)
|
(9 664)
|
515
|
(551)
|
1 719
|
(2 335)
|
(2 092)
|
(1 710)
|
(2 969)
|
(3 077)
|
(3 717)
|
(4 284)
|
(4 627)
|
(6 378)
|
(16 126)
|
(14 959)
|
(13 348)
|
(11 313)
|
(1 140)
|
(3 104)
|
(3 179)
|
(3 285)
|
(2 894)
|
(889)
|
(775)
|
(74)
|
(89)
|
(313)
|
(663)
|
(2 141)
|
(3 473)
|
(2 507)
|
(2 170)
|
(1 982)
|
(1 674)
|
(1 503)
|
(1 536)
|
(3 303)
|
(3 007)
|
(5 554)
|
(7 475)
|
(5 769)
|
(5 681)
|
(4 106)
|
(2 099)
|
(1 086)
|
|
| Other Items |
(66)
|
(99)
|
(1 850)
|
(1 635)
|
(899)
|
(907)
|
2 062
|
3 555
|
1 113
|
1 162
|
2 577
|
903
|
(5 862)
|
(4 879)
|
(5 742)
|
11 895
|
13 678
|
13 307
|
12 324
|
(5 271)
|
1 600
|
1 113
|
620
|
524
|
549
|
378
|
3 497
|
3 494
|
3 566
|
(11)
|
(5)
|
(7)
|
2 669
|
2 686
|
2 716
|
2 455
|
137
|
190
|
306
|
319
|
(48 674)
|
(48 633)
|
(48 745)
|
(48 766)
|
3 660
|
54 918
|
52 692
|
52 693
|
49 240
|
270
|
2 464
|
2 429
|
2 754
|
350
|
372
|
369
|
33
|
33
|
(6 693)
|
(7 197)
|
(9 132)
|
(2 410)
|
1 009
|
1 396
|
5 385
|
2 553
|
5 842
|
5 968
|
4 284
|
399
|
392
|
388
|
23
|
|
| Cash from Investing Activities |
(3 638)
N/A
|
(3 140)
+14%
|
(5 596)
-78%
|
(8 923)
-59%
|
(8 305)
+7%
|
(14 518)
-75%
|
(17 746)
-22%
|
(12 857)
+28%
|
(16 550)
-29%
|
(11 394)
+31%
|
(2 655)
+77%
|
(7 739)
-191%
|
(13 579)
-75%
|
(12 720)
+6%
|
(14 608)
-15%
|
4 635
N/A
|
3 152
-32%
|
3 632
+15%
|
(1 433)
N/A
|
(17 302)
-1 107%
|
(7 754)
+55%
|
(8 151)
-5%
|
(5 902)
+28%
|
(5 992)
-2%
|
(3 933)
+34%
|
(4 996)
-27%
|
(4 433)
+11%
|
(5 127)
-16%
|
(6 098)
-19%
|
504
N/A
|
(555)
N/A
|
1 712
N/A
|
334
-80%
|
594
+78%
|
1 005
+69%
|
(514)
N/A
|
(2 940)
-472%
|
(3 527)
-20%
|
(3 978)
-13%
|
(4 307)
-8%
|
(55 052)
-1 178%
|
(64 759)
-18%
|
(63 704)
+2%
|
(62 114)
+2%
|
(7 653)
+88%
|
53 779
N/A
|
49 588
-8%
|
49 514
0%
|
45 955
-7%
|
(2 624)
N/A
|
1 575
N/A
|
1 654
+5%
|
2 679
+62%
|
262
-90%
|
59
-77%
|
(295)
N/A
|
(2 108)
-615%
|
(3 441)
-63%
|
(9 200)
-167%
|
(9 366)
-2%
|
(11 114)
-19%
|
(4 084)
+63%
|
(494)
+88%
|
(140)
+72%
|
2 082
N/A
|
(454)
N/A
|
288
N/A
|
(1 507)
N/A
|
(1 485)
+1%
|
(5 282)
-256%
|
(3 713)
+30%
|
(1 711)
+54%
|
(1 062)
+38%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
(1 960)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
23 800
|
0
|
0
|
23 800
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
40 000
|
39 880
|
0
|
0
|
(120)
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
12 974
|
3 568
|
(9 329)
|
(9 329)
|
(12 974)
|
29 487
|
48 792
|
46 957
|
53 635
|
31 068
|
5 214
|
19 460
|
53 230
|
38 043
|
16 001
|
(28 674)
|
(35 251)
|
(43 773)
|
(12 502)
|
48 476
|
19 405
|
14 815
|
258
|
(19 194)
|
(11 580)
|
30 049
|
14 765
|
33 044
|
5 754
|
(61 128)
|
(93 730)
|
(96 843)
|
(101 425)
|
(103 233)
|
(31 110)
|
(47 087)
|
(30 092)
|
11 368
|
(23 831)
|
(1 578)
|
56 247
|
30 014
|
47 862
|
44 498
|
6 611
|
(11 327)
|
55 501
|
73 070
|
28 240
|
27 873
|
(78 452)
|
(130 810)
|
(86 376)
|
(58 492)
|
(49 127)
|
(23 950)
|
(17 555)
|
(5 729)
|
29 227
|
30 992
|
35 396
|
(2 343)
|
(17 073)
|
(17 935)
|
(26 987)
|
25 372
|
12 469
|
(26 852)
|
(16 624)
|
(29 771)
|
(44 536)
|
(12 031)
|
(18 309)
|
|
| Cash Paid for Dividends |
(2 076)
|
(2 494)
|
(1 800)
|
0
|
(918)
|
(2 460)
|
(3 420)
|
(5 460)
|
(7 970)
|
(6 010)
|
(5 570)
|
(3 530)
|
0
|
(3 665)
|
(4 023)
|
0
|
(4 033)
|
(5 410)
|
(4 141)
|
(4 141)
|
(6 886)
|
(5 608)
|
(8 355)
|
(8 355)
|
(5 600)
|
(6 856)
|
(4 000)
|
0
|
(6 000)
|
0
|
0
|
(1 568)
|
(1 568)
|
(1 568)
|
(3 200)
|
(5 632)
|
(5 632)
|
0
|
(4 000)
|
(3 819)
|
(4 000)
|
0
|
0
|
(181)
|
(4 200)
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
10 898
N/A
|
1 074
-90%
|
(11 129)
N/A
|
(1 800)
+84%
|
(15 852)
-781%
|
27 027
N/A
|
45 372
+68%
|
41 497
-9%
|
47 625
+15%
|
25 058
-47%
|
(356)
N/A
|
15 930
N/A
|
52 210
+228%
|
34 378
-34%
|
11 978
-65%
|
(32 697)
N/A
|
(39 284)
-20%
|
(49 183)
-25%
|
(16 644)
+66%
|
44 334
N/A
|
12 519
-72%
|
9 206
-26%
|
(8 096)
N/A
|
(27 548)
-240%
|
(17 180)
+38%
|
23 194
N/A
|
10 765
-54%
|
29 044
+170%
|
(246)
N/A
|
(61 128)
-24 749%
|
(93 730)
-53%
|
(92 411)
+1%
|
(102 993)
-11%
|
(104 801)
-2%
|
(34 310)
+67%
|
(52 719)
-54%
|
(35 724)
+32%
|
5 736
N/A
|
(27 831)
N/A
|
(5 397)
+81%
|
76 047
N/A
|
49 814
-34%
|
67 662
+36%
|
68 117
+1%
|
2 411
-96%
|
(15 527)
N/A
|
51 301
N/A
|
68 870
+34%
|
28 240
-59%
|
27 873
-1%
|
(78 452)
N/A
|
(130 810)
-67%
|
(86 376)
+34%
|
(58 492)
+32%
|
(49 127)
+16%
|
(23 950)
+51%
|
(17 555)
+27%
|
(5 729)
+67%
|
29 227
N/A
|
30 992
+6%
|
35 396
+14%
|
(2 343)
N/A
|
(17 073)
-629%
|
22 065
N/A
|
12 893
-42%
|
65 252
+406%
|
52 349
-20%
|
(26 972)
N/A
|
(16 624)
+38%
|
(29 771)
-79%
|
(44 536)
-50%
|
(12 031)
+73%
|
(18 309)
-52%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
(262)
|
0
|
(297)
|
(297)
|
189
|
(64)
|
222
|
226
|
(54)
|
(63)
|
(52)
|
(56)
|
0
|
0
|
4
|
4
|
5
|
0
|
4
|
0
|
3
|
0
|
2
|
2
|
2
|
2
|
1
|
0
|
3
|
3
|
2
|
2
|
15
|
0
|
17
|
0
|
1
|
16
|
15
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
26
|
26
|
35
|
35
|
9
|
9
|
4
|
0
|
8
|
8
|
(50)
|
0
|
(49)
|
(49)
|
9
|
|
| Net Change in Cash |
(2 953)
N/A
|
40 148
N/A
|
75 856
+89%
|
17 092
-77%
|
13 273
-22%
|
(44 353)
N/A
|
(80 701)
-82%
|
(17 137)
+79%
|
(10 623)
+38%
|
11 673
N/A
|
10 095
-14%
|
5 453
-46%
|
36 728
+574%
|
36 331
-1%
|
26 855
-26%
|
21 549
-20%
|
(33 498)
N/A
|
(23 672)
+29%
|
(21 152)
+11%
|
(19 307)
+9%
|
8 097
N/A
|
(19 366)
N/A
|
(18 756)
+3%
|
(6 847)
+63%
|
(10 261)
-50%
|
9 529
N/A
|
1 988
-79%
|
5 000
+152%
|
(13 031)
N/A
|
(4)
+100%
|
468
N/A
|
5 071
+984%
|
17 718
+249%
|
911
-95%
|
14 518
+1 494%
|
8 443
-42%
|
(9 918)
N/A
|
8 109
N/A
|
(1 495)
N/A
|
(5 256)
-252%
|
17 234
N/A
|
10 530
-39%
|
2 628
-75%
|
17 074
+550%
|
7 247
-58%
|
(6 131)
N/A
|
(4 861)
+21%
|
(6 266)
-29%
|
(30 596)
-388%
|
(6 899)
+77%
|
6 717
N/A
|
(13 258)
N/A
|
(2 056)
+84%
|
(6 821)
-232%
|
(18 124)
-166%
|
(111)
+99%
|
4 271
N/A
|
7 927
+86%
|
18 049
+128%
|
11 565
-36%
|
10 626
-8%
|
218
-98%
|
(15 950)
N/A
|
9 715
N/A
|
(1 173)
N/A
|
15 387
N/A
|
16 380
+6%
|
2 756
-83%
|
11 842
+330%
|
(7 756)
N/A
|
4 469
N/A
|
(13 441)
N/A
|
1 980
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(13 786)
N/A
|
39 172
N/A
|
88 835
+127%
|
20 527
-77%
|
30 024
+46%
|
(70 474)
N/A
|
(128 139)
-82%
|
(62 189)
+51%
|
(59 361)
+5%
|
(14 547)
+75%
|
8 136
N/A
|
(11 380)
N/A
|
(9 322)
+18%
|
7 130
N/A
|
20 429
+187%
|
42 414
+108%
|
(8 116)
N/A
|
11 977
N/A
|
(16 778)
N/A
|
(58 308)
-248%
|
(5 970)
+90%
|
(29 629)
-396%
|
(11 281)
+62%
|
20 176
N/A
|
6 365
-68%
|
(14 048)
N/A
|
(12 279)
+13%
|
(27 537)
-124%
|
(16 355)
+41%
|
61 135
N/A
|
94 199
+54%
|
97 489
+3%
|
118 042
+21%
|
103 024
-13%
|
46 111
-55%
|
58 705
+27%
|
25 668
-56%
|
2 183
-91%
|
26 027
+1 092%
|
(182)
N/A
|
(10 141)
-5 472%
|
9 347
N/A
|
(16 304)
N/A
|
(2 276)
+86%
|
1 158
N/A
|
(45 522)
N/A
|
(108 855)
-139%
|
(127 845)
-17%
|
(108 091)
+15%
|
(35 042)
+68%
|
82 705
N/A
|
115 123
+39%
|
81 567
-29%
|
51 321
-37%
|
30 632
-40%
|
23 471
-23%
|
21 794
-7%
|
13 623
-37%
|
(4 512)
N/A
|
(12 256)
-172%
|
(15 672)
-28%
|
4 936
N/A
|
104
-98%
|
(13 754)
N/A
|
(19 455)
-41%
|
(52 418)
-169%
|
(41 819)
+20%
|
23 751
N/A
|
24 232
+2%
|
21 616
-11%
|
48 662
+125%
|
(1 749)
N/A
|
20 256
N/A
|
|