Cokyvina JSC
VN:CKV
Cash Flow Statement
Cash Flow Statement
Cokyvina 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 | Sep-2014 | Mar-2015 | Sep-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 |
(395)
|
0
|
(1 397)
|
0
|
0
|
0
|
(510)
|
0
|
0
|
0
|
(618)
|
(1 844)
|
(2 152)
|
(2 160)
|
(4 675)
|
(3 783)
|
(3 595)
|
91
|
(162)
|
243
|
(132)
|
245
|
(379)
|
(767)
|
(463)
|
(459)
|
(1 175)
|
(817)
|
(1 039)
|
(1 161)
|
(631)
|
(1 114)
|
(1 093)
|
(1 103)
|
(1 274)
|
(1 548)
|
(1 465)
|
(1 547)
|
(1 351)
|
(564)
|
(376)
|
(161)
|
(115)
|
0
|
(583)
|
(977)
|
(996)
|
(1 071)
|
(676)
|
(613)
|
(595)
|
(824)
|
(847)
|
(727)
|
(948)
|
(1 160)
|
(1 196)
|
(1 100)
|
(932)
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(340)
|
(340)
|
(340)
|
(340)
|
0
|
0
|
(40)
|
(1 051)
|
(1 968)
|
745
|
227
|
(1 106)
|
(3 937)
|
(4 315)
|
(4 353)
|
(2 320)
|
(2 225)
|
(2 023)
|
(1 905)
|
(1 889)
|
(1 235)
|
(797)
|
(545)
|
(354)
|
(617)
|
(668)
|
(503)
|
(486)
|
(125)
|
(31)
|
(10)
|
(1)
|
(32)
|
(76)
|
(81)
|
(64)
|
(76)
|
(37)
|
(32)
|
(36)
|
(17)
|
(11)
|
(60)
|
(97)
|
(112)
|
(176)
|
(430)
|
(442)
|
(427)
|
|
| Change in Working Capital |
(64 979)
|
(11 903)
|
(21 619)
|
(8 668)
|
11 547
|
19 459
|
(38 488)
|
241 421
|
218 753
|
258 550
|
66 986
|
80 674
|
95 793
|
82 493
|
48 028
|
39 174
|
39 747
|
(973)
|
(81 738)
|
(15 721)
|
(36 995)
|
8 863
|
(51 951)
|
(57 761)
|
(50 628)
|
(63 945)
|
(54 234)
|
(49 180)
|
(66 579)
|
(68 810)
|
(73 493)
|
(96 630)
|
(89 268)
|
(98 932)
|
(122 169)
|
(102 874)
|
(132 341)
|
(144 545)
|
(156 690)
|
(198 959)
|
(174 649)
|
(180 915)
|
(159 555)
|
(171 408)
|
(198 450)
|
(196 861)
|
(228 354)
|
(238 124)
|
(258 165)
|
(283 344)
|
(316 101)
|
(318 611)
|
(327 703)
|
(332 365)
|
(336 238)
|
(336 192)
|
(314 995)
|
(302 687)
|
(259 877)
|
|
| Cash from Operating Activities |
(65 053)
N/A
|
(11 903)
+82%
|
(23 016)
-93%
|
(10 065)
+56%
|
10 545
N/A
|
18 062
+71%
|
(38 998)
N/A
|
(8 788)
+77%
|
(31 456)
-258%
|
8 341
N/A
|
(4 519)
N/A
|
(23 074)
-411%
|
(8 451)
+63%
|
(48 733)
-477%
|
(27 784)
+43%
|
(24 431)
+12%
|
(34 673)
-42%
|
25 140
N/A
|
9 788
-61%
|
(5 678)
N/A
|
(9 263)
-63%
|
20 186
N/A
|
8 670
-57%
|
5 870
-32%
|
6 552
+12%
|
8 709
+33%
|
8 018
-8%
|
20 891
+161%
|
15 153
-27%
|
5 711
-62%
|
15 358
+169%
|
(5 531)
N/A
|
801
N/A
|
16 093
+1 909%
|
6 002
-63%
|
17 527
+192%
|
17 410
-1%
|
7 315
-58%
|
23 438
+220%
|
1 366
-94%
|
9 718
+611%
|
5 351
-45%
|
17 374
+225%
|
14 625
-16%
|
(4 142)
N/A
|
1 707
N/A
|
(19 363)
N/A
|
3 940
N/A
|
26 778
+580%
|
25 476
-5%
|
18 650
-27%
|
(387)
N/A
|
(14 487)
-3 647%
|
(11 568)
+20%
|
(19 649)
-70%
|
(8 357)
+57%
|
26 094
N/A
|
17 086
-35%
|
22 452
+31%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
(7 261)
|
(35 347)
|
(49 778)
|
(7 372)
|
(126)
|
27 874
|
0
|
(8 536)
|
(8 794)
|
(8 708)
|
(8 708)
|
(3 046)
|
(2 874)
|
(3 096)
|
(307)
|
(85)
|
(47 002)
|
(59 036)
|
(58 948)
|
(59 255)
|
(11 946)
|
88
|
0
|
(575)
|
0
|
0
|
0
|
(923)
|
0
|
(1 204)
|
(1 204)
|
(3 404)
|
(6 937)
|
(8 300)
|
(10 707)
|
(8 298)
|
(5 954)
|
(4 547)
|
(2 141)
|
(2 350)
|
(2 694)
|
(1 533)
|
(1 533)
|
(1 533)
|
0
|
(216)
|
(592)
|
(4 778)
|
(6 809)
|
(10 148)
|
(9 894)
|
(7 018)
|
(6 336)
|
(2 781)
|
(5 428)
|
(4 119)
|
|
| Other Items |
36 320
|
42 478
|
34 249
|
55 639
|
24 807
|
23 289
|
39 661
|
(726)
|
(13 202)
|
(5 861)
|
19 173
|
23 600
|
27 985
|
21 562
|
6 677
|
6 376
|
4 754
|
(4 209)
|
(13 576)
|
(1 282)
|
(744)
|
7 308
|
14 921
|
23 440
|
24 611
|
23 310
|
10 698
|
2 522
|
1 294
|
1 323
|
803
|
356
|
274
|
827
|
1 561
|
813
|
1 295
|
6 083
|
8 032
|
8 970
|
8 195
|
8 403
|
6 062
|
(3 962)
|
(3 929)
|
(9 695)
|
(9 588)
|
8 253
|
2 173
|
(2 300)
|
3 868
|
1 929
|
6 895
|
11 422
|
13 426
|
7 785
|
7 845
|
7 707
|
351
|
|
| Cash from Investing Activities |
36 320
N/A
|
42 478
+17%
|
34 249
-19%
|
48 378
+41%
|
(10 539)
N/A
|
(26 488)
-151%
|
32 289
N/A
|
(853)
N/A
|
14 670
N/A
|
36 543
+149%
|
10 637
-71%
|
14 907
+40%
|
19 378
+30%
|
12 855
-34%
|
3 631
-72%
|
3 502
-4%
|
1 657
-53%
|
(4 516)
N/A
|
(13 661)
-203%
|
(48 284)
-253%
|
(59 780)
-24%
|
(51 639)
+14%
|
(44 334)
+14%
|
11 494
N/A
|
24 699
+115%
|
23 309
-6%
|
10 123
-57%
|
1 947
-81%
|
719
-63%
|
748
+4%
|
(120)
N/A
|
(566)
-371%
|
(1 853)
-227%
|
(1 300)
+30%
|
(1 843)
-42%
|
(6 124)
-232%
|
(7 006)
-14%
|
(4 624)
+34%
|
(266)
+94%
|
3 015
N/A
|
3 647
+21%
|
6 262
+72%
|
3 712
-41%
|
(6 657)
N/A
|
(5 463)
+18%
|
(11 228)
-106%
|
(11 121)
+1%
|
8 253
N/A
|
1 957
-76%
|
(2 893)
N/A
|
(910)
+69%
|
(4 881)
-436%
|
(3 253)
+33%
|
1 528
N/A
|
6 408
+319%
|
1 449
-77%
|
5 064
+249%
|
2 279
-55%
|
(3 768)
N/A
|
|
| 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
|
|
| Net Issuance of Debt |
(2 740)
|
0
|
(2 740)
|
(5 480)
|
(2 740)
|
(2 740)
|
0
|
0
|
0
|
(33 511)
|
0
|
0
|
0
|
0
|
0
|
0
|
6 183
|
(24 680)
|
(14 444)
|
38 788
|
51 420
|
29 724
|
9 479
|
(14 863)
|
(28 690)
|
(29 374)
|
(9 617)
|
(3 198)
|
(6 572)
|
(12 121)
|
(16 106)
|
(19 596)
|
(1 578)
|
2 697
|
2 017
|
323
|
(14 126)
|
(7 190)
|
(10 298)
|
(1 300)
|
(300)
|
1 569
|
4 497
|
0
|
891
|
(1 569)
|
(3 747)
|
0
|
(891)
|
500
|
650
|
6 365
|
5 925
|
3 100
|
10 866
|
11 380
|
6 855
|
(1 300)
|
(9 316)
|
|
| Cash Paid for Dividends |
(24)
|
(3 562)
|
(4 852)
|
(3 200)
|
(2 088)
|
(981)
|
(3 572)
|
(3 572)
|
(6 942)
|
(6 584)
|
(3 976)
|
(4 012)
|
(4 084)
|
(4 137)
|
(4 177)
|
(4 141)
|
(2 032)
|
0
|
(2 381)
|
0
|
(5 465)
|
(3 175)
|
(3 175)
|
0
|
(91)
|
0
|
(3 672)
|
0
|
0
|
0
|
(3 711)
|
0
|
0
|
(4 012)
|
(3 913)
|
0
|
0
|
(3 913)
|
(3 943)
|
0
|
(3 966)
|
(3 922)
|
(3 977)
|
0
|
(8 111)
|
(4 142)
|
(4 157)
|
0
|
(4 332)
|
(4 332)
|
(4 332)
|
0
|
(12)
|
(4 249)
|
(4 276)
|
0
|
(6 536)
|
(2 337)
|
(2 310)
|
|
| Cash from Financing Activities |
(1 541)
N/A
|
(3 562)
-131%
|
(7 592)
-113%
|
(5 940)
+22%
|
(2 088)
+65%
|
(3 721)
-78%
|
(3 572)
+4%
|
(3 572)
N/A
|
(6 942)
-94%
|
(40 095)
-478%
|
(3 976)
+90%
|
(4 012)
-1%
|
(4 084)
-2%
|
29 374
N/A
|
(4 177)
N/A
|
(4 141)
+1%
|
4 152
N/A
|
(24 680)
N/A
|
(14 841)
+40%
|
38 788
N/A
|
48 336
+25%
|
28 929
-40%
|
6 304
-78%
|
(18 038)
N/A
|
(28 781)
-60%
|
(29 373)
-2%
|
(13 289)
+55%
|
(6 870)
+48%
|
(10 244)
-49%
|
(15 793)
-54%
|
(19 818)
-25%
|
(23 307)
-18%
|
(5 289)
+77%
|
(5 027)
+5%
|
(1 896)
+62%
|
(3 589)
-89%
|
(18 039)
-403%
|
(11 103)
+38%
|
(14 240)
-28%
|
(5 242)
+63%
|
(4 265)
+19%
|
(2 354)
+45%
|
520
N/A
|
(3 977)
N/A
|
(7 220)
-82%
|
(5 711)
+21%
|
(7 904)
-38%
|
(4 157)
+47%
|
(5 222)
-26%
|
(3 832)
+27%
|
(3 681)
+4%
|
2 033
N/A
|
5 912
+191%
|
(1 149)
N/A
|
6 590
N/A
|
7 104
+8%
|
318
-96%
|
(3 637)
N/A
|
(11 626)
-220%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
165
|
238
|
238
|
238
|
1 597
|
(73)
|
(73)
|
(73)
|
(55)
|
1 639
|
1 639
|
1 639
|
170
|
0
|
296
|
0
|
0
|
0
|
(62)
|
(62)
|
38
|
0
|
118
|
118
|
20
|
0
|
(87)
|
(87)
|
(49)
|
0
|
90
|
90
|
(73)
|
(73)
|
(74)
|
(74)
|
253
|
0
|
103
|
103
|
(351)
|
0
|
(333)
|
(333)
|
(10)
|
0
|
185
|
185
|
282
|
0
|
346
|
346
|
42
|
42
|
430
|
430
|
551
|
|
| Net Change in Cash |
(30 274)
N/A
|
27 013
N/A
|
3 806
-86%
|
32 611
+757%
|
(1 844)
N/A
|
(11 909)
-546%
|
(8 684)
+27%
|
(13 286)
-53%
|
(23 801)
-79%
|
4 716
N/A
|
2 087
-56%
|
(10 540)
N/A
|
8 482
N/A
|
(4 865)
N/A
|
(28 160)
-479%
|
(25 070)
+11%
|
(28 568)
-14%
|
(4 056)
+86%
|
(18 714)
-361%
|
(15 174)
+19%
|
(20 769)
-37%
|
(2 586)
+88%
|
(29 321)
-1 034%
|
(674)
+98%
|
2 588
N/A
|
2 763
+7%
|
4 872
+76%
|
15 968
+228%
|
5 541
-65%
|
(9 421)
N/A
|
(4 629)
+51%
|
(29 404)
-535%
|
(6 251)
+79%
|
9 856
N/A
|
2 191
-78%
|
7 741
+253%
|
(7 709)
N/A
|
(8 486)
-10%
|
9 185
N/A
|
(860)
N/A
|
9 203
N/A
|
9 363
+2%
|
21 255
+127%
|
3 991
-81%
|
(17 158)
N/A
|
(15 565)
+9%
|
(38 399)
-147%
|
8 036
N/A
|
23 698
+195%
|
18 936
-20%
|
14 341
-24%
|
(3 234)
N/A
|
(11 482)
-255%
|
(10 843)
+6%
|
(6 609)
+39%
|
238
N/A
|
31 906
+13 288%
|
16 158
-49%
|
7 610
-53%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(65 053)
N/A
|
(11 903)
+82%
|
(23 016)
-93%
|
(17 326)
+25%
|
(24 802)
-43%
|
(31 716)
-28%
|
(46 370)
-46%
|
(8 914)
+81%
|
(3 582)
+60%
|
8 341
N/A
|
(13 055)
N/A
|
(31 868)
-144%
|
(17 159)
+46%
|
(57 441)
-235%
|
(30 830)
+46%
|
(27 305)
+11%
|
(37 769)
-38%
|
24 833
N/A
|
9 703
-61%
|
(52 680)
N/A
|
(68 299)
-30%
|
(38 762)
+43%
|
(50 585)
-31%
|
(6 076)
+88%
|
6 640
N/A
|
8 709
+31%
|
7 443
-15%
|
20 891
+181%
|
15 153
-27%
|
5 711
-62%
|
14 435
+153%
|
(5 531)
N/A
|
(403)
+93%
|
14 889
N/A
|
2 598
-83%
|
10 591
+308%
|
9 109
-14%
|
(3 392)
N/A
|
15 140
N/A
|
(4 588)
N/A
|
5 171
N/A
|
3 211
-38%
|
15 024
+368%
|
11 930
-21%
|
(5 675)
N/A
|
174
N/A
|
(20 897)
N/A
|
3 940
N/A
|
26 562
+574%
|
24 884
-6%
|
13 871
-44%
|
(7 196)
N/A
|
(24 636)
-242%
|
(21 462)
+13%
|
(26 668)
-24%
|
(14 693)
+45%
|
23 313
N/A
|
11 658
-50%
|
18 334
+57%
|
|