Post and Telecommunication Equipment JSC
VN:POT
Cash Flow Statement
Cash Flow Statement
Post and Telecommunication Equipment JSC
| 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 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Sep-2015 | Mar-2016 | Sep-2016 | Mar-2017 | Sep-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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10 644
|
10 745
|
14 255
|
16 102
|
11 519
|
12 522
|
13 508
|
14 882
|
15 252
|
19 393
|
34 625
|
5 630
|
(1 585)
|
(5 231)
|
3 939
|
344
|
9 145
|
(2 557)
|
44 620
|
44 045
|
39 516
|
34 753
|
27 487
|
23 163
|
20 418
|
14 469
|
19 134
|
18 180
|
19 836
|
17 792
|
18 424
|
18 937
|
20 784
|
21 583
|
22 464
|
22 554
|
18 334
|
17 127
|
10 203
|
9 554
|
9 150
|
10 026
|
9 808
|
385
|
600
|
741
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9 551
|
12 197
|
14 862
|
17 356
|
10 526
|
10 446
|
11 178
|
10 276
|
11 637
|
11 920
|
12 820
|
201
|
940
|
207
|
60
|
(45)
|
3 129
|
(56)
|
14 572
|
15 001
|
16 032
|
15 577
|
23 896
|
29 283
|
34 479
|
39 971
|
36 102
|
35 877
|
35 611
|
35 290
|
35 753
|
35 661
|
35 936
|
32 125
|
36 033
|
35 703
|
35 503
|
38 473
|
34 587
|
34 342
|
34 043
|
33 896
|
33 321
|
27 646
|
32 035
|
27 273
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 625
|
2 354
|
4 856
|
5 625
|
8 367
|
11 145
|
12 379
|
19 359
|
9 894
|
15 988
|
58 272
|
15 623
|
(20 405)
|
(20 216)
|
(14 056)
|
519
|
9 219
|
18 953
|
15 755
|
10 863
|
8 047
|
(11 187)
|
25 170
|
33 325
|
40 217
|
38 796
|
30 781
|
28 849
|
20 530
|
25 114
|
24 947
|
24 100
|
29 972
|
17 556
|
27 692
|
26 733
|
21 511
|
19 252
|
16 289
|
14 890
|
10 407
|
21 092
|
22 272
|
26 914
|
38 940
|
33 432
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5 718
|
7 718
|
7 743
|
7 746
|
3 398
|
2 712
|
2 560
|
5 413
|
4 235
|
4 472
|
5 703
|
462
|
1 058
|
(1 905)
|
(2 139)
|
2 326
|
3 409
|
3 870
|
10 893
|
14 560
|
14 549
|
10 640
|
8 776
|
9 504
|
8 493
|
7 635
|
6 857
|
1 025
|
989
|
1 593
|
3 033
|
5 135
|
5 237
|
8 610
|
7 339
|
9 331
|
9 419
|
5 794
|
9 880
|
8 736
|
8 755
|
8 621
|
4 809
|
(152)
|
5 712
|
5 589
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9 642
|
10 796
|
12 439
|
14 360
|
5 912
|
7 834
|
7 382
|
1 333
|
9 548
|
6 579
|
10 271
|
0
|
19 722
|
1 131
|
(7 083)
|
(1 004)
|
16 487
|
9 568
|
34 624
|
34 535
|
36 586
|
26 449
|
38 481
|
38 443
|
38 573
|
50 824
|
36 468
|
0
|
33 782
|
34 039
|
31 907
|
0
|
35 027
|
35 818
|
40 463
|
50 374
|
52 242
|
53 009
|
54 686
|
50 359
|
43 766
|
14 285
|
38 979
|
38 417
|
39 094
|
69 918
|
|
| Change in Working Capital |
35 052
|
214 446
|
156 266
|
78 230
|
81 090
|
(17 612)
|
30 311
|
24 690
|
44 037
|
(52 901)
|
86 366
|
74 222
|
105 555
|
167 873
|
(1 284)
|
31 706
|
(4 205)
|
(26 208)
|
(23 221)
|
(46 043)
|
(88 165)
|
(102 437)
|
(205 321)
|
(390 404)
|
68 243
|
523 004
|
(65 110)
|
(405 184)
|
(66 790)
|
15 934
|
98 582
|
584 304
|
771 723
|
716 097
|
803 628
|
46 983
|
6 455
|
34 674
|
3 616
|
31 185
|
88 936
|
(48 527)
|
(121 940)
|
(88 608)
|
(59 340)
|
(76 856)
|
(128 343)
|
(189 980)
|
(261 216)
|
(170 619)
|
(68 849)
|
(70 305)
|
(60 558)
|
(14 512)
|
(168 446)
|
(76 366)
|
(38 123)
|
(174 898)
|
(29 624)
|
|
| Cash from Operating Activities |
35 052
N/A
|
214 446
+512%
|
156 266
-27%
|
78 230
-50%
|
81 090
+4%
|
(17 612)
N/A
|
30 311
N/A
|
24 690
-19%
|
44 037
+78%
|
(52 901)
N/A
|
124 876
N/A
|
112 732
-10%
|
144 065
+28%
|
191 693
+33%
|
24 011
-87%
|
65 680
+174%
|
34 878
-47%
|
4 204
-88%
|
10 894
+159%
|
(8 978)
N/A
|
(43 647)
-386%
|
(65 654)
-50%
|
(158 022)
-141%
|
(284 687)
-80%
|
89 698
N/A
|
501 953
+460%
|
(90 350)
N/A
|
(415 241)
-360%
|
(65 971)
+84%
|
37 426
N/A
|
115 042
+207%
|
659 251
+473%
|
841 593
+28%
|
779 613
-7%
|
842 650
+8%
|
123 537
-85%
|
92 226
-25%
|
129 787
+41%
|
96 853
-25%
|
117 201
+21%
|
171 842
+47%
|
27 449
-84%
|
(43 744)
N/A
|
(9 483)
+78%
|
19 358
N/A
|
9 836
-49%
|
(57 079)
N/A
|
(103 791)
-82%
|
(176 226)
-70%
|
(95 271)
+46%
|
6 003
N/A
|
(9 226)
N/A
|
(1 772)
+81%
|
39 202
N/A
|
(103 432)
N/A
|
(12 110)
+88%
|
15 679
N/A
|
(104 571)
N/A
|
30 677
N/A
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(316)
|
(50)
|
(1 134)
|
(2 130)
|
(2 058)
|
(3 047)
|
(3 075)
|
(4 036)
|
(6 071)
|
(39 621)
|
(65 727)
|
(73 019)
|
(70 227)
|
(78 852)
|
(57 975)
|
(54 605)
|
(55 496)
|
(20 468)
|
(15 823)
|
(16 274)
|
(8 706)
|
(22 918)
|
(21 225)
|
(26 374)
|
(2 870)
|
(25 225)
|
(5 691)
|
1 644
|
3 872
|
(26 001)
|
15 754
|
(690 132)
|
(690 040)
|
(674 197)
|
(689 632)
|
(49 666)
|
(45 067)
|
(55 661)
|
(66 114)
|
(45 932)
|
(46 192)
|
(36 087)
|
(18 689)
|
(1 638)
|
(1 493)
|
7 584
|
(1 416)
|
(12 181)
|
(12 913)
|
(9 666)
|
(12 744)
|
(8 618)
|
(7 936)
|
(10 983)
|
(7 734)
|
(12 971)
|
(12 879)
|
(43 705)
|
(12 950)
|
|
| Other Items |
1 944
|
(78 157)
|
(79 281)
|
(78 813)
|
(78 718)
|
6 930
|
9 152
|
11 830
|
13 863
|
9 121
|
9 863
|
11 334
|
(29 024)
|
14 526
|
16 021
|
8 557
|
46 087
|
2 120
|
(18 286)
|
2 203
|
1 284
|
2 086
|
19 496
|
2 578
|
170
|
2 679
|
4 185
|
(962)
|
6 470
|
(3 242)
|
(1 201)
|
2 301
|
(1 439)
|
3 536
|
8 494
|
24 730
|
17 331
|
22 400
|
16 702
|
1 677
|
1 858
|
2 015
|
2 287
|
(48 801)
|
(48 931)
|
2 881
|
4 874
|
52 587
|
52 636
|
733
|
(1 396)
|
(2 794)
|
(2 798)
|
(3 113)
|
(2 940)
|
96 046
|
95 980
|
133 424
|
96 042
|
|
| Cash from Investing Activities |
1 628
N/A
|
(78 207)
N/A
|
(80 415)
-3%
|
(80 943)
-1%
|
(80 776)
+0%
|
3 883
N/A
|
6 078
+57%
|
7 794
+28%
|
7 792
0%
|
(30 500)
N/A
|
(55 866)
-83%
|
(61 686)
-10%
|
(99 252)
-61%
|
(64 325)
+35%
|
(41 952)
+35%
|
(46 046)
-10%
|
(9 408)
+80%
|
(18 348)
-95%
|
(34 108)
-86%
|
(14 071)
+59%
|
(7 421)
+47%
|
(20 832)
-181%
|
(1 730)
+92%
|
(23 796)
-1 275%
|
(2 700)
+89%
|
(22 546)
-735%
|
(1 506)
+93%
|
681
N/A
|
10 341
+1 419%
|
(29 243)
N/A
|
14 553
N/A
|
(687 831)
N/A
|
(691 478)
-1%
|
(670 660)
+3%
|
(681 138)
-2%
|
(24 936)
+96%
|
(27 735)
-11%
|
(33 261)
-20%
|
(49 412)
-49%
|
(44 254)
+10%
|
(44 334)
0%
|
(34 073)
+23%
|
(16 402)
+52%
|
(50 439)
-208%
|
(50 424)
+0%
|
10 465
N/A
|
3 458
-67%
|
40 406
+1 068%
|
39 723
-2%
|
(8 932)
N/A
|
(14 140)
-58%
|
(11 412)
+19%
|
(10 733)
+6%
|
(14 096)
-31%
|
(10 674)
+24%
|
83 076
N/A
|
83 101
+0%
|
89 719
+8%
|
83 092
-7%
|
|
| 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
|
2 092
|
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 |
9 242
|
(76 606)
|
(43 476)
|
(42 738)
|
(33 041)
|
37 527
|
21 144
|
3 789
|
(28 225)
|
28 442
|
(67 088)
|
(56 231)
|
(9 894)
|
(80 515)
|
(26 285)
|
(30 813)
|
(31 392)
|
17 093
|
54 747
|
52 746
|
66 132
|
94 977
|
164 136
|
384 767
|
(110 374)
|
(573 137)
|
44 714
|
401 164
|
68 546
|
87 219
|
(111 329)
|
14 376
|
(63 956)
|
(216 401)
|
(206 971)
|
(150 307)
|
(182 844)
|
(67 649)
|
25 787
|
55 661
|
104 913
|
7 290
|
(19 643)
|
10 281
|
(50 384)
|
43 018
|
115 207
|
145 665
|
120 900
|
82 357
|
(10 669)
|
(111 265)
|
(55 568)
|
(64 658)
|
93 218
|
(20 173)
|
(64 786)
|
48 787
|
(112 321)
|
|
| Cash Paid for Dividends |
(126)
|
0
|
(126)
|
4 761
|
0
|
(14 643)
|
(20 128)
|
(26 118)
|
(26 112)
|
(15 410)
|
(15 410)
|
(8 541)
|
(8 547)
|
(5 792)
|
(5 792)
|
(7 743)
|
(10 275)
|
(7 721)
|
(8 271)
|
(7 713)
|
(6 659)
|
(7 700)
|
(7 150)
|
(10 154)
|
0
|
(17 568)
|
(18 021)
|
(761)
|
(2 251)
|
(1 418)
|
(1 277)
|
(19 439)
|
(9 045)
|
(9 680)
|
(10 082)
|
(9 688)
|
190
|
(8)
|
(9 235)
|
(9 729)
|
(19 444)
|
0
|
(19 363)
|
(9 696)
|
(19 916)
|
0
|
(20 618)
|
(10 212)
|
(10 212)
|
0
|
(11 744)
|
(11 974)
|
0
|
0
|
(1 967)
|
(1 936)
|
0
|
(1 938)
|
(2 616)
|
|
| Cash from Financing Activities |
9 116
N/A
|
(76 606)
N/A
|
(43 476)
+43%
|
(37 852)
+13%
|
(32 915)
+13%
|
22 885
N/A
|
7 651
-67%
|
(15 694)
N/A
|
(54 337)
-246%
|
13 033
N/A
|
(82 497)
N/A
|
(64 771)
+21%
|
(18 440)
+72%
|
(86 307)
-368%
|
(32 077)
+63%
|
(38 557)
-20%
|
(41 667)
-8%
|
9 372
N/A
|
46 476
+396%
|
45 034
-3%
|
59 473
+32%
|
89 369
+50%
|
159 078
+78%
|
376 706
+137%
|
(110 374)
N/A
|
(579 075)
-425%
|
26 693
N/A
|
400 402
+1 400%
|
66 296
-83%
|
85 801
+29%
|
(112 605)
N/A
|
(5 063)
+96%
|
(73 002)
-1 342%
|
(226 081)
-210%
|
(217 053)
+4%
|
(159 995)
+26%
|
(182 654)
-14%
|
(67 657)
+63%
|
16 551
N/A
|
45 932
+178%
|
85 469
+86%
|
(2 440)
N/A
|
(29 291)
-1 101%
|
585
N/A
|
(60 585)
N/A
|
33 323
N/A
|
104 809
+215%
|
135 453
+29%
|
120 908
-11%
|
72 146
-40%
|
(22 414)
N/A
|
(123 238)
-450%
|
(67 542)
+45%
|
(76 632)
-13%
|
91 250
N/A
|
(22 109)
N/A
|
(66 722)
-202%
|
46 848
N/A
|
(114 936)
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(29)
|
(29)
|
(39)
|
(29)
|
(1)
|
0
|
(8)
|
0
|
(14)
|
0
|
(14)
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
1
|
0
|
(2)
|
5
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(3)
|
1
|
0
|
0
|
0
|
(1)
|
91
|
0
|
231
|
92
|
(9)
|
(9)
|
135
|
(10)
|
|
| Net Change in Cash |
45 796
N/A
|
59 632
+30%
|
32 374
-46%
|
(40 566)
N/A
|
(32 601)
+20%
|
9 156
N/A
|
44 040
+381%
|
16 790
-62%
|
(2 508)
N/A
|
(70 397)
-2 707%
|
(13 516)
+81%
|
(13 764)
-2%
|
26 344
N/A
|
41 060
+56%
|
(50 018)
N/A
|
(18 931)
+62%
|
(16 197)
+14%
|
(4 786)
+70%
|
23 262
N/A
|
21 971
-6%
|
8 405
-62%
|
2 884
-66%
|
(674)
N/A
|
68 223
N/A
|
(23 376)
N/A
|
(99 668)
-326%
|
(65 163)
+35%
|
(14 158)
+78%
|
10 666
N/A
|
93 986
+781%
|
16 991
-82%
|
(33 642)
N/A
|
77 113
N/A
|
(117 130)
N/A
|
(55 537)
+53%
|
(61 395)
-11%
|
(118 164)
-92%
|
28 869
N/A
|
63 988
+122%
|
118 879
+86%
|
212 977
+79%
|
(9 063)
N/A
|
(89 437)
-887%
|
(59 337)
+34%
|
(91 651)
-54%
|
53 621
N/A
|
51 189
-5%
|
72 068
+41%
|
(15 595)
N/A
|
(32 058)
-106%
|
(30 551)
+5%
|
(143 785)
-371%
|
(80 047)
+44%
|
(51 296)
+36%
|
(22 764)
+56%
|
48 848
N/A
|
32 049
-34%
|
32 130
+0%
|
(1 176)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
34 736
N/A
|
214 396
+517%
|
155 132
-28%
|
76 100
-51%
|
79 032
+4%
|
(20 659)
N/A
|
27 236
N/A
|
20 654
-24%
|
37 966
+84%
|
(92 522)
N/A
|
59 149
N/A
|
39 713
-33%
|
73 838
+86%
|
112 841
+53%
|
(33 964)
N/A
|
11 075
N/A
|
(20 618)
N/A
|
(16 264)
+21%
|
(4 929)
+70%
|
(25 252)
-412%
|
(52 353)
-107%
|
(88 572)
-69%
|
(179 247)
-102%
|
(311 061)
-74%
|
86 828
N/A
|
476 728
+449%
|
(96 041)
N/A
|
(413 597)
-331%
|
(62 099)
+85%
|
11 425
N/A
|
130 796
+1 045%
|
(30 881)
N/A
|
151 553
N/A
|
105 417
-30%
|
153 018
+45%
|
73 870
-52%
|
47 159
-36%
|
74 126
+57%
|
30 739
-59%
|
71 269
+132%
|
125 650
+76%
|
(8 638)
N/A
|
(62 433)
-623%
|
(11 121)
+82%
|
17 865
N/A
|
17 420
-2%
|
(58 495)
N/A
|
(115 972)
-98%
|
(189 139)
-63%
|
(104 937)
+45%
|
(6 740)
+94%
|
(17 844)
-165%
|
(9 708)
+46%
|
28 219
N/A
|
(111 167)
N/A
|
(25 080)
+77%
|
2 800
N/A
|
(148 276)
N/A
|
17 728
N/A
|
|