Book and Educational Equipment JSC
VN:STC
Cash Flow Statement
Cash Flow Statement
Book and Educational 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 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash Taxes Paid |
(1 651)
|
(525)
|
103
|
(235)
|
(856)
|
(1 705)
|
(2 356)
|
(2 848)
|
(2 520)
|
(2 372)
|
(2 103)
|
(1 610)
|
(1 723)
|
(1 357)
|
(1 325)
|
(1 321)
|
(1 621)
|
(3 688)
|
(3 796)
|
(4 175)
|
348
|
502
|
27
|
(228)
|
223
|
(1 920)
|
(1 785)
|
(1 567)
|
(1 560)
|
(1 503)
|
(1 765)
|
(1 728)
|
(1 754)
|
(1 975)
|
(1 752)
|
(2 019)
|
(2 041)
|
(1 816)
|
(1 919)
|
(1 799)
|
(1 503)
|
(1 784)
|
(2 081)
|
(2 222)
|
(2 382)
|
(1 442)
|
(2 177)
|
(2 202)
|
(2 086)
|
(2 544)
|
(2 104)
|
(2 166)
|
(2 291)
|
(2 566)
|
(2 261)
|
(2 112)
|
(2 049)
|
(1 913)
|
(2 139)
|
(2 485)
|
|
| Cash Interest Paid |
(2 554)
|
(658)
|
(632)
|
(553)
|
(477)
|
(487)
|
(512)
|
(883)
|
(962)
|
(978)
|
(987)
|
(1 288)
|
(1 725)
|
(2 115)
|
(2 584)
|
(2 828)
|
(2 672)
|
(2 508)
|
(2 261)
|
(1 909)
|
8
|
(152)
|
57
|
(749)
|
241
|
(1 720)
|
(1 508)
|
(1 195)
|
(1 025)
|
(784)
|
(709)
|
(685)
|
(565)
|
(521)
|
(488)
|
(96)
|
(77)
|
(78)
|
(78)
|
0
|
0
|
(19)
|
0
|
0
|
(89)
|
(242)
|
0
|
(286)
|
(596)
|
(655)
|
0
|
(612)
|
(407)
|
(323)
|
(323)
|
(326)
|
(492)
|
(519)
|
(519)
|
(555)
|
|
| Change in Working Capital |
(13 002)
|
(7 711)
|
(10 917)
|
(10 212)
|
(10 102)
|
(11 154)
|
(10 646)
|
(9 191)
|
(10 108)
|
(11 843)
|
(11 112)
|
(14 067)
|
(10 648)
|
(43 694)
|
(56 584)
|
(66 279)
|
(76 477)
|
(53 381)
|
(54 592)
|
(52 240)
|
9 226
|
52 296
|
7 775
|
(1 868)
|
(7 014)
|
20 466
|
19 029
|
25 212
|
22 899
|
20 814
|
(15 756)
|
22 764
|
20 561
|
19 715
|
43 605
|
19 180
|
19 026
|
24 677
|
32 028
|
21 834
|
(6 200)
|
38 198
|
13 324
|
10 978
|
13 197
|
(32 997)
|
(6 341)
|
(3 863)
|
(19 594)
|
30 622
|
25 388
|
23 867
|
32 215
|
15 892
|
13 145
|
9 688
|
(7 778)
|
31 299
|
10 298
|
21 757
|
|
| Cash from Operating Activities |
(8 109)
N/A
|
(2 708)
+67%
|
21 640
N/A
|
7 906
-63%
|
1 849
-77%
|
7 957
+330%
|
(3 648)
N/A
|
(4 377)
-20%
|
7 793
N/A
|
17 110
+120%
|
11 692
-32%
|
2 338
-80%
|
13 430
+474%
|
7 198
-46%
|
(9 682)
N/A
|
9 681
N/A
|
13 988
+44%
|
17 905
+28%
|
24 644
+38%
|
8 846
-64%
|
9 462
+7%
|
8 813
-7%
|
7 860
-11%
|
(2 844)
N/A
|
(6 551)
-130%
|
16 826
N/A
|
15 735
-6%
|
22 451
+43%
|
20 315
-10%
|
18 528
-9%
|
(18 228)
N/A
|
20 350
N/A
|
18 242
-10%
|
17 219
-6%
|
41 365
+140%
|
17 066
-59%
|
16 908
-1%
|
22 783
+35%
|
30 031
+32%
|
20 034
-33%
|
(7 703)
N/A
|
36 395
N/A
|
11 224
-69%
|
8 737
-22%
|
10 727
+23%
|
(34 682)
N/A
|
(8 760)
+75%
|
(6 351)
+27%
|
(22 276)
-251%
|
27 422
N/A
|
22 628
-17%
|
21 089
-7%
|
29 517
+40%
|
13 002
-56%
|
10 561
-19%
|
7 250
-31%
|
(10 319)
N/A
|
28 866
N/A
|
7 639
-74%
|
18 717
+145%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2 223)
|
(4 659)
|
0
|
(5 243)
|
(5 749)
|
(1 420)
|
(1 544)
|
(3 109)
|
(8 302)
|
(9 516)
|
(9 913)
|
(9 714)
|
(5 990)
|
(3 802)
|
(7 258)
|
(5 768)
|
(3 758)
|
(5 665)
|
(1 868)
|
(5 842)
|
(1 107)
|
(4 309)
|
(753)
|
(6 189)
|
(117)
|
(9 794)
|
(8 099)
|
(3 264)
|
(1 875)
|
(2 928)
|
(2 946)
|
(2 820)
|
(4 024)
|
(2 525)
|
(3 339)
|
(2 765)
|
(1 707)
|
(2 535)
|
(1 396)
|
(1 859)
|
(1 692)
|
(3 463)
|
(4 114)
|
(4 434)
|
(4 228)
|
(1 602)
|
(1 128)
|
(823)
|
(823)
|
(594)
|
(681)
|
(463)
|
(628)
|
(1 427)
|
0
|
(1 933)
|
(2 327)
|
(2 194)
|
(2 744)
|
(3 210)
|
|
| Other Items |
1 348
|
(341)
|
751
|
1 854
|
2 149
|
2 216
|
2 121
|
1 594
|
1 258
|
624
|
633
|
715
|
664
|
937
|
1 014
|
2 496
|
(2 507)
|
1 769
|
1 792
|
8 794
|
5
|
(12 628)
|
360
|
(1 575)
|
8 077
|
658
|
174
|
2 119
|
139
|
235
|
269
|
251
|
564
|
983
|
1 009
|
1 030
|
1 855
|
419
|
542
|
690
|
(448)
|
668
|
688
|
639
|
1 744
|
616
|
302
|
279
|
268
|
(2 780)
|
(2 423)
|
(2 317)
|
(2 260)
|
(1 225)
|
(2 236)
|
(1 458)
|
(1 476)
|
(4 125)
|
(3 038)
|
(3 875)
|
|
| Cash from Investing Activities |
(874)
N/A
|
(5 000)
-472%
|
(3 908)
+22%
|
(3 390)
+13%
|
(3 600)
-6%
|
796
N/A
|
578
-27%
|
(1 514)
N/A
|
(7 044)
-365%
|
(8 892)
-26%
|
(9 282)
-4%
|
(8 999)
+3%
|
(5 326)
+41%
|
(2 865)
+46%
|
(6 242)
-118%
|
(3 272)
+48%
|
(6 266)
-92%
|
(3 896)
+38%
|
(77)
+98%
|
2 953
N/A
|
(1 103)
N/A
|
(16 937)
-1 436%
|
(392)
+98%
|
(7 762)
-1 880%
|
7 961
N/A
|
(9 136)
N/A
|
(7 925)
+13%
|
(1 146)
+86%
|
(1 737)
-52%
|
(2 693)
-55%
|
(2 677)
+1%
|
(2 569)
+4%
|
(3 460)
-35%
|
(1 542)
+55%
|
(2 330)
-51%
|
(1 735)
+26%
|
148
N/A
|
(2 116)
N/A
|
(854)
+60%
|
(1 169)
-37%
|
(2 140)
-83%
|
(2 796)
-31%
|
(3 426)
-23%
|
(3 795)
-11%
|
(2 483)
+35%
|
(986)
+60%
|
(826)
+16%
|
(544)
+34%
|
(555)
-2%
|
(3 374)
-508%
|
(3 104)
+8%
|
(2 781)
+10%
|
(2 888)
-4%
|
(2 652)
+8%
|
(3 362)
-27%
|
(3 391)
-1%
|
(3 803)
-12%
|
(6 319)
-66%
|
(5 781)
+9%
|
(7 085)
-23%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
36 906
|
(2 592)
|
0
|
0
|
1 470
|
1 470
|
0
|
0
|
0
|
0
|
1 000
|
1 000
|
(930)
|
1 000
|
0
|
0
|
1 930
|
0
|
0
|
(379)
|
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 |
(18 489)
|
(249)
|
(2 666)
|
(6 492)
|
(3 449)
|
(2 054)
|
2 917
|
7 716
|
(28)
|
(269)
|
3 052
|
8 538
|
13 498
|
12 170
|
33 779
|
8 095
|
(2 869)
|
(1 420)
|
(18 095)
|
(167)
|
(10 742)
|
1 046
|
(313)
|
11 070
|
(2 925)
|
(5 226)
|
(7 398)
|
(13 374)
|
(7 850)
|
(9 547)
|
28 496
|
(9 609)
|
(4 897)
|
0
|
(30 358)
|
(2 860)
|
0
|
0
|
(5 200)
|
0
|
6 511
|
0
|
0
|
0
|
9 493
|
0
|
0
|
6 562
|
22 644
|
0
|
0
|
(6 562)
|
(20 336)
|
0
|
0
|
1 150
|
25 894
|
0
|
0
|
(1 150)
|
|
| Cash Paid for Dividends |
0
|
0
|
(6 457)
|
(6 457)
|
(6 457)
|
(6 457)
|
0
|
(6 667)
|
(6 829)
|
(6 729)
|
(6 748)
|
(6 890)
|
(6 991)
|
(11 261)
|
(11 830)
|
(8 776)
|
(8 513)
|
(4 343)
|
(11 974)
|
(7 799)
|
4 772
|
4 059
|
(4 113)
|
(4 243)
|
(3 950)
|
(7 690)
|
(7 622)
|
(7 695)
|
(7 695)
|
(7 695)
|
(7 567)
|
(7 766)
|
(7 766)
|
(7 766)
|
(8 125)
|
(7 735)
|
(7 735)
|
(7 758)
|
(7 772)
|
(7 760)
|
(7 760)
|
(7 737)
|
(7 735)
|
(7 735)
|
(7 735)
|
(7 735)
|
(321)
|
(8 251)
|
(8 251)
|
(8 251)
|
(8 276)
|
(8 276)
|
(8 276)
|
(8 276)
|
(8 276)
|
(8 276)
|
(8 276)
|
(8 276)
|
(8 276)
|
(8 284)
|
|
| Cash from Financing Activities |
8 162
N/A
|
(2 842)
N/A
|
(10 235)
-260%
|
(12 950)
-27%
|
(8 437)
+35%
|
(7 041)
+17%
|
4 387
N/A
|
2 518
-43%
|
(6 857)
N/A
|
(6 998)
-2%
|
(2 696)
+61%
|
2 649
N/A
|
5 578
+111%
|
1 910
-66%
|
21 949
+1 049%
|
(681)
N/A
|
(9 452)
-1 288%
|
(5 763)
+39%
|
(30 068)
-422%
|
(8 345)
+72%
|
(5 970)
+28%
|
5 485
N/A
|
(4 426)
N/A
|
6 827
N/A
|
(6 876)
N/A
|
(12 916)
-88%
|
(15 020)
-16%
|
(21 069)
-40%
|
(15 545)
+26%
|
(17 242)
-11%
|
20 929
N/A
|
(17 375)
N/A
|
(12 663)
+27%
|
(7 766)
+39%
|
(38 483)
-396%
|
(10 595)
+72%
|
(7 735)
+27%
|
(7 758)
0%
|
(12 972)
-67%
|
(7 760)
+40%
|
(1 248)
+84%
|
(7 737)
-520%
|
(7 735)
+0%
|
(7 735)
N/A
|
1 757
N/A
|
(7 735)
N/A
|
(321)
+96%
|
(1 689)
-426%
|
14 393
N/A
|
(8 251)
N/A
|
(8 276)
0%
|
(14 838)
-79%
|
(28 612)
-93%
|
(8 276)
+71%
|
(8 276)
N/A
|
(7 126)
+14%
|
17 618
N/A
|
(8 276)
N/A
|
(8 276)
N/A
|
(9 434)
-14%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
(3)
|
0
|
(2)
|
0
|
10
|
0
|
47
|
0
|
(5)
|
0
|
(43)
|
0
|
0
|
2
|
0
|
2
|
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
|
1
|
0
|
0
|
0
|
|
| Net Change in Cash |
(821)
N/A
|
(10 553)
-1 185%
|
7 497
N/A
|
(8 436)
N/A
|
(10 188)
-21%
|
1 722
N/A
|
1 317
-24%
|
(3 326)
N/A
|
(6 108)
-84%
|
1 215
N/A
|
(286)
N/A
|
(4 055)
-1 318%
|
13 682
N/A
|
6 243
-54%
|
6 027
-3%
|
5 728
-5%
|
(1 728)
N/A
|
8 246
N/A
|
(5 501)
N/A
|
3 454
N/A
|
2 389
-31%
|
(2 639)
N/A
|
3 042
N/A
|
(3 779)
N/A
|
(5 466)
-45%
|
(5 226)
+4%
|
(7 210)
-38%
|
236
N/A
|
3 033
+1 185%
|
(1 407)
N/A
|
24
N/A
|
406
+1 592%
|
2 119
+422%
|
7 911
+273%
|
552
-93%
|
4 736
+758%
|
9 321
+97%
|
12 909
+38%
|
16 205
+26%
|
11 105
-31%
|
(11 091)
N/A
|
25 862
N/A
|
63
-100%
|
(2 793)
N/A
|
10 000
N/A
|
(43 403)
N/A
|
(9 907)
+77%
|
(8 584)
+13%
|
(8 438)
+2%
|
15 796
N/A
|
11 248
-29%
|
3 470
-69%
|
(1 984)
N/A
|
2 074
N/A
|
(1 077)
N/A
|
(3 267)
-203%
|
3 496
N/A
|
14 272
+308%
|
(6 418)
N/A
|
2 198
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(10 332)
N/A
|
(7 367)
+29%
|
21 640
N/A
|
2 663
-88%
|
(3 900)
N/A
|
6 537
N/A
|
(5 192)
N/A
|
(7 486)
-44%
|
(509)
+93%
|
7 594
N/A
|
1 779
-77%
|
(7 376)
N/A
|
7 440
N/A
|
3 396
-54%
|
(16 940)
N/A
|
3 913
N/A
|
10 230
+161%
|
12 240
+20%
|
22 776
+86%
|
3 004
-87%
|
8 355
+178%
|
4 504
-46%
|
7 107
+58%
|
(9 033)
N/A
|
(6 668)
+26%
|
7 032
N/A
|
7 636
+9%
|
19 187
+151%
|
18 440
-4%
|
15 600
-15%
|
(21 174)
N/A
|
17 530
N/A
|
14 218
-19%
|
14 694
+3%
|
38 026
+159%
|
14 301
-62%
|
15 201
+6%
|
20 248
+33%
|
28 635
+41%
|
18 175
-37%
|
(9 395)
N/A
|
32 932
N/A
|
7 110
-78%
|
4 303
-39%
|
6 499
+51%
|
(36 283)
N/A
|
(9 888)
+73%
|
(7 174)
+27%
|
(23 099)
-222%
|
26 828
N/A
|
21 947
-18%
|
20 626
-6%
|
28 889
+40%
|
11 575
-60%
|
10 561
-9%
|
5 317
-50%
|
(12 646)
N/A
|
26 672
N/A
|
4 896
-82%
|
15 507
+217%
|
|