PGT Holdings JSC
VN:PGT
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
P
|
PGT Holdings JSC
VN:PGT
|
VN |
Cash Flow Statement
Cash Flow Statement
PGT Holdings JSC
| 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 | Sep-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 | 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 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash Taxes Paid |
(233)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3 610)
|
0
|
0
|
(1 538)
|
(1 538)
|
0
|
(1 538)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(276)
|
276
|
(276)
|
(276)
|
0
|
(552)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(121)
|
(13)
|
(21)
|
(27)
|
(186)
|
(8)
|
0
|
6
|
286
|
(458)
|
(458)
|
(1 404)
|
(703)
|
(245)
|
|
| Cash Interest Paid |
(80)
|
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
|
(34)
|
(34)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(360)
|
0
|
0
|
0
|
0
|
0
|
(1 758)
|
(1 644)
|
|
| Change in Working Capital |
30 285
|
39 057
|
36 773
|
24 752
|
24 626
|
24 164
|
15 070
|
(14 422)
|
(22 060)
|
(12 554)
|
349
|
19 438
|
(6 909)
|
6 083
|
(5 663)
|
(6 991)
|
(31 829)
|
(6 079)
|
(7 228)
|
(4 904)
|
(3 929)
|
(10 512)
|
(2 900)
|
82 528
|
(7 427)
|
(36 583)
|
(104 643)
|
29 609
|
20 483
|
(783)
|
(19 239)
|
(19 733)
|
3 004
|
(9 581)
|
(324)
|
36 868
|
0
|
(68 397)
|
(18 848)
|
(23 765)
|
88 519
|
(7 517)
|
(13 724)
|
(6 068)
|
(17 936)
|
(1 903)
|
(4 460)
|
932
|
(18 577)
|
(737)
|
15 711
|
(1 283)
|
38 977
|
10 361
|
4 046
|
10 987
|
(4 513)
|
1 606
|
(1 262)
|
(1 135)
|
5 130
|
|
| Cash from Operating Activities |
29 972
N/A
|
39 057
+30%
|
36 773
-6%
|
24 752
-33%
|
24 626
-1%
|
24 164
-2%
|
15 070
-38%
|
(14 422)
N/A
|
(22 060)
-53%
|
(18 774)
+15%
|
(17 337)
+8%
|
1 752
N/A
|
4 557
+160%
|
8 191
+80%
|
10 323
+26%
|
11 879
+15%
|
(31 829)
N/A
|
(70)
+100%
|
(294)
-320%
|
52
N/A
|
(835)
N/A
|
(10 782)
-1 191%
|
(1 670)
+85%
|
68 186
N/A
|
(12 017)
N/A
|
(31 993)
-166%
|
(90 224)
-182%
|
29 609
N/A
|
20 207
-32%
|
(507)
N/A
|
(19 514)
-3 749%
|
(20 008)
-3%
|
3 005
N/A
|
(10 132)
N/A
|
(324)
+97%
|
36 868
N/A
|
0
N/A
|
(68 431)
N/A
|
(18 848)
+72%
|
(23 765)
-26%
|
88 554
N/A
|
(7 517)
N/A
|
(13 724)
-83%
|
(6 068)
+56%
|
(17 936)
-196%
|
(1 903)
+89%
|
(4 460)
-134%
|
810
N/A
|
(18 590)
N/A
|
(758)
+96%
|
15 684
N/A
|
(1 469)
N/A
|
38 969
N/A
|
10 001
-74%
|
3 692
-63%
|
10 563
+186%
|
(4 970)
N/A
|
1 148
N/A
|
(2 315)
N/A
|
(3 246)
-40%
|
3 241
N/A
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(137)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(22)
|
(22)
|
0
|
(22)
|
(22)
|
(22)
|
(22)
|
(232)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(232)
|
0
|
232
|
152
|
(80)
|
(80)
|
(123)
|
0
|
(1 051)
|
(1 051)
|
(2 059)
|
(1 113)
|
(3 369)
|
(1 269)
|
0
|
0
|
(29)
|
(147)
|
0
|
0
|
0
|
0
|
0
|
(659)
|
(15)
|
0
|
0
|
556
|
(55)
|
(130)
|
0
|
(64)
|
(76)
|
(151)
|
(191)
|
(127)
|
|
| Other Items |
(4 006)
|
(11 214)
|
(6 373)
|
(10 181)
|
1 797
|
2 418
|
5 215
|
13 036
|
6 268
|
(21 785)
|
(23 233)
|
(25 749)
|
(26 421)
|
(5 028)
|
(6 324)
|
(8 437)
|
16 355
|
31 902
|
31 623
|
73 486
|
78 849
|
22 440
|
37 303
|
(61 231)
|
(19 427)
|
16 532
|
48 135
|
(21 541)
|
(21 183)
|
(2 908)
|
9 254
|
25 640
|
26 020
|
14 030
|
3 997
|
(31 237)
|
0
|
(34 968)
|
(12 624)
|
(10 204)
|
(4 857)
|
2 050
|
1 434
|
1 187
|
7 987
|
(3 552)
|
1 160
|
(4 997)
|
16 219
|
344
|
(7 310)
|
2 038
|
(25 130)
|
7 058
|
7 779
|
7 593
|
4 657
|
4 547
|
1 228
|
(2 201)
|
(3 990)
|
|
| Cash from Investing Activities |
(4 143)
N/A
|
(11 214)
-171%
|
(6 373)
+43%
|
(10 181)
-60%
|
1 797
N/A
|
2 418
+35%
|
5 215
+116%
|
13 036
+150%
|
6 268
-52%
|
(21 807)
N/A
|
(23 255)
-7%
|
(25 749)
-11%
|
(26 443)
-3%
|
(5 027)
+81%
|
(6 323)
-26%
|
(8 458)
-34%
|
16 123
N/A
|
31 902
+98%
|
31 623
-1%
|
73 486
+132%
|
78 849
+7%
|
22 440
-72%
|
37 303
+66%
|
(61 231)
N/A
|
(19 427)
+68%
|
16 300
N/A
|
48 135
+195%
|
(21 309)
N/A
|
(21 031)
+1%
|
(2 988)
+86%
|
9 174
N/A
|
25 517
+178%
|
26 020
+2%
|
12 979
-50%
|
2 946
-77%
|
(33 295)
N/A
|
0
N/A
|
(39 388)
N/A
|
(13 893)
+65%
|
(11 473)
+17%
|
(2 757)
+76%
|
2 021
N/A
|
1 287
-36%
|
1 158
-10%
|
7 958
+587%
|
(3 552)
N/A
|
1 278
N/A
|
(4 997)
N/A
|
15 560
N/A
|
329
-98%
|
(7 325)
N/A
|
2 024
N/A
|
(24 573)
N/A
|
7 004
N/A
|
7 650
+9%
|
7 538
-1%
|
4 594
-39%
|
4 546
-1%
|
1 076
-76%
|
(2 392)
N/A
|
(4 117)
-72%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
5
|
(1 694)
|
(1 699)
|
(1 740)
|
(1 740)
|
(41)
|
(41)
|
0
|
0
|
0
|
92 434
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 230
|
(4 274)
|
3 530
|
(4 274)
|
2 300
|
7 804
|
0
|
7 804
|
0
|
0
|
0
|
0
|
0
|
0
|
3 000
|
3 000
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4 000
|
0
|
0
|
0
|
(4 000)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
22 800
|
19 506
|
0
|
248
|
(3 277)
|
0
|
0
|
(21 164)
|
0
|
8 572
|
0
|
1 037
|
(350)
|
(2 372)
|
(350)
|
6 804
|
0
|
(7 081)
|
0
|
(18 377)
|
(11 437)
|
(10 906)
|
0
|
0
|
0
|
1 172
|
25
|
25
|
|
| Cash Paid for Dividends |
(2 871)
|
0
|
0
|
0
|
(3 192)
|
(535)
|
0
|
(6 738)
|
(7 272)
|
(11 189)
|
(10 815)
|
(4 389)
|
(4 452)
|
(12)
|
(926)
|
(634)
|
(32)
|
(43)
|
(86)
|
(73)
|
(73)
|
(81)
|
(31)
|
(25)
|
(19)
|
(13)
|
(34)
|
0
|
0
|
20
|
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
|
|
| Other |
0
|
0
|
(3 196)
|
(5 741)
|
0
|
0
|
(6 285)
|
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
|
1 254
|
0
|
2 508
|
0
|
1 254
|
0
|
0
|
0
|
0
|
30
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(2 871)
N/A
|
0
N/A
|
(3 196)
N/A
|
(5 741)
-80%
|
(3 192)
+44%
|
(3 727)
-17%
|
(6 285)
-69%
|
(745)
+88%
|
(7 272)
-876%
|
(11 189)
-54%
|
(5 082)
+55%
|
(8 389)
-65%
|
(4 452)
+47%
|
(12)
+100%
|
(926)
-7 617%
|
(634)
+32%
|
(5)
+99%
|
(43)
-767%
|
(86)
-100%
|
(73)
+15%
|
(73)
N/A
|
(81)
-11%
|
(31)
+62%
|
(25)
+19%
|
(19)
+24%
|
(18)
+5%
|
(34)
-89%
|
5
N/A
|
(1 694)
N/A
|
(1 679)
+1%
|
(1 740)
-4%
|
(1 740)
0%
|
22 759
N/A
|
24 375
+7%
|
19 506
-20%
|
0
N/A
|
(22 552)
N/A
|
87 541
N/A
|
0
N/A
|
0
N/A
|
(113 598)
N/A
|
0
N/A
|
8 572
N/A
|
0
N/A
|
1 037
N/A
|
880
-15%
|
(5 392)
N/A
|
3 180
N/A
|
3 784
+19%
|
2 300
-39%
|
(531)
N/A
|
0
N/A
|
(11 827)
N/A
|
(11 437)
+3%
|
(10 906)
+5%
|
(11 407)
-5%
|
0
N/A
|
0
N/A
|
1 142
N/A
|
2 994
+162%
|
3 025
+1%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
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
|
79
|
73
|
|
| Net Change in Cash |
22 958
N/A
|
27 287
+19%
|
27 204
0%
|
8 830
-68%
|
23 231
+163%
|
22 855
-2%
|
13 999
-39%
|
(2 131)
N/A
|
(23 064)
-982%
|
(51 770)
-124%
|
(45 673)
+12%
|
(32 386)
+29%
|
(26 338)
+19%
|
3 152
N/A
|
3 074
-2%
|
2 787
-9%
|
(15 711)
N/A
|
31 789
N/A
|
31 243
-2%
|
73 465
+135%
|
77 941
+6%
|
11 577
-85%
|
35 602
+208%
|
6 930
-81%
|
(31 463)
N/A
|
(15 704)
+50%
|
(42 123)
-168%
|
8 305
N/A
|
(2 518)
N/A
|
(5 174)
-105%
|
(12 079)
-133%
|
3 769
N/A
|
51 783
+1 274%
|
27 222
-47%
|
22 128
-19%
|
23 079
+4%
|
0
N/A
|
(20 278)
N/A
|
(32 741)
-61%
|
(35 238)
-8%
|
(27 802)
+21%
|
(5 496)
+80%
|
(3 866)
+30%
|
(4 910)
-27%
|
(8 940)
-82%
|
(4 574)
+49%
|
(8 573)
-87%
|
(1 006)
+88%
|
753
N/A
|
1 871
+148%
|
7 828
+318%
|
555
-93%
|
2 568
+363%
|
5 567
+117%
|
436
-92%
|
6 693
+1 436%
|
(377)
N/A
|
5 694
N/A
|
(97)
N/A
|
(2 565)
-2 544%
|
2 221
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
29 835
N/A
|
39 057
+31%
|
36 773
-6%
|
24 752
-33%
|
24 626
-1%
|
24 164
-2%
|
15 070
-38%
|
(14 422)
N/A
|
(22 060)
-53%
|
(18 796)
+15%
|
(17 359)
+8%
|
1 752
N/A
|
4 535
+159%
|
8 169
+80%
|
10 301
+26%
|
11 857
+15%
|
(32 061)
N/A
|
(70)
+100%
|
(294)
-320%
|
52
N/A
|
(835)
N/A
|
(10 782)
-1 191%
|
(1 670)
+85%
|
68 186
N/A
|
(12 017)
N/A
|
(32 225)
-168%
|
(90 224)
-180%
|
29 841
N/A
|
20 359
-32%
|
(587)
N/A
|
(19 594)
-3 238%
|
(20 131)
-3%
|
3 005
N/A
|
(11 183)
N/A
|
(1 375)
+88%
|
34 809
N/A
|
(1 113)
N/A
|
(71 800)
-6 353%
|
(20 117)
+72%
|
(23 765)
-18%
|
88 554
N/A
|
(7 546)
N/A
|
(13 871)
-84%
|
(6 068)
+56%
|
(17 936)
-196%
|
(1 903)
+89%
|
(4 460)
-134%
|
810
N/A
|
(19 250)
N/A
|
(772)
+96%
|
15 684
N/A
|
(1 469)
N/A
|
39 525
N/A
|
9 946
-75%
|
3 562
-64%
|
10 563
+196%
|
(5 034)
N/A
|
1 072
N/A
|
(2 467)
N/A
|
(3 437)
-39%
|
3 113
N/A
|
|