Tiasang Battery JSC
VN:TSB
Cash Flow Statement
Cash Flow Statement
Tiasang Battery JSC
| 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 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(29 644)
|
(30 938)
|
(31 136)
|
(31 332)
|
361
|
1 902
|
28 141
|
28 925
|
27 240
|
27 832
|
2 357
|
2 155
|
2 596
|
2 796
|
4 208
|
5 327
|
5 794
|
5 954
|
5 274
|
3 996
|
3 003
|
2 010
|
767
|
921
|
3 088
|
3 822
|
5 486
|
6 414
|
5 752
|
5 790
|
5 505
|
6 074
|
5 255
|
5 777
|
6 069
|
5 616
|
5 361
|
5 284
|
4 085
|
3 799
|
4 392
|
3 937
|
4 647
|
4 950
|
5 319
|
8 137
|
9 017
|
8 872
|
6 544
|
3 010
|
1 036
|
841
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6 453
|
7 809
|
9 099
|
10 265
|
4 966
|
5 093
|
5 282
|
5 580
|
5 927
|
5 974
|
6 030
|
6 058
|
6 391
|
6 406
|
6 456
|
6 511
|
6 427
|
6 580
|
6 702
|
6 869
|
6 914
|
7 047
|
7 280
|
7 493
|
7 590
|
7 857
|
8 014
|
8 171
|
8 218
|
8 029
|
7 835
|
7 647
|
7 532
|
7 469
|
7 149
|
6 905
|
6 606
|
6 461
|
6 576
|
6 619
|
6 686
|
6 397
|
6 109
|
5 823
|
5 543
|
5 386
|
5 232
|
5 090
|
5 001
|
5 038
|
5 128
|
5 225
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18 537
|
21 099
|
24 321
|
26 511
|
9 846
|
8 906
|
(17 894)
|
(18 868)
|
(19 221)
|
(19 867)
|
4 447
|
4 348
|
3 740
|
3 581
|
4 250
|
4 578
|
4 709
|
4 890
|
3 811
|
2 821
|
3 158
|
3 176
|
4 741
|
3 700
|
3 307
|
2 820
|
1 848
|
3 323
|
4 346
|
2 646
|
2 306
|
1 758
|
(977)
|
527
|
(21)
|
99
|
244
|
66
|
190
|
(216)
|
538
|
423
|
466
|
483
|
(1 301)
|
(1 468)
|
(1 654)
|
(1 978)
|
(474)
|
(565)
|
(669)
|
(399)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
49
|
0
|
5 751
|
5 751
|
5 702
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(194)
|
(457)
|
(457)
|
0
|
(263)
|
0
|
0
|
0
|
85
|
(431)
|
1 132
|
686
|
1 626
|
693
|
1 055
|
1 419
|
860
|
2 658
|
1 023
|
1 104
|
746
|
544
|
487
|
762
|
659
|
513
|
282
|
1 095
|
1 088
|
1 088
|
2 088
|
1 329
|
1 329
|
1 329
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
17 339
|
19 867
|
22 718
|
24 744
|
10 177
|
9 283
|
7 573
|
6 878
|
5 393
|
5 188
|
4 890
|
4 432
|
4 122
|
3 490
|
3 207
|
3 067
|
2 706
|
2 512
|
2 694
|
2 713
|
2 941
|
3 176
|
3 046
|
2 977
|
2 876
|
2 542
|
2 308
|
2 204
|
1 857
|
1 715
|
1 657
|
1 310
|
1 049
|
785
|
590
|
501
|
566
|
628
|
694
|
884
|
819
|
790
|
640
|
370
|
302
|
319
|
450
|
545
|
653
|
718
|
909
|
1 188
|
|
| Change in Working Capital |
53 890
|
57 427
|
47 387
|
39 577
|
(48 428)
|
(70 891)
|
(51 320)
|
(73 430)
|
23 135
|
44 732
|
24 344
|
32 139
|
1 400
|
338
|
(23 976)
|
(39 190)
|
(30 723)
|
(21 694)
|
7 079
|
4 885
|
6 476
|
(7 050)
|
(1 646)
|
9 947
|
3 074
|
(13 468)
|
(13 055)
|
(23 535)
|
(28 139)
|
4 846
|
(12 056)
|
(7 172)
|
21 980
|
15 081
|
25 499
|
15 462
|
2 760
|
(6 885)
|
(258)
|
2 066
|
495
|
(3 575)
|
(6 958)
|
(4 509)
|
(3 883)
|
(9 313)
|
(9 503)
|
(8 620)
|
(11 172)
|
13 571
|
10 363
|
15 229
|
8 710
|
(19 847)
|
(799)
|
4 575
|
(1 953)
|
11 073
|
(12 064)
|
(23 262)
|
|
| Cash from Operating Activities |
53 890
N/A
|
57 427
+7%
|
47 387
-17%
|
39 577
-16%
|
(48 428)
N/A
|
(70 891)
-46%
|
(51 320)
+28%
|
(73 430)
-43%
|
18 480
N/A
|
42 702
+131%
|
26 628
-38%
|
37 584
+41%
|
16 573
-56%
|
16 238
-2%
|
(8 447)
N/A
|
(23 555)
-179%
|
(16 777)
+29%
|
(7 756)
+54%
|
19 912
N/A
|
17 445
-12%
|
19 203
+10%
|
5 733
-70%
|
13 268
+131%
|
26 364
+99%
|
20 004
-24%
|
3 956
-80%
|
2 732
-31%
|
(9 849)
N/A
|
(15 063)
-53%
|
17 081
N/A
|
734
-96%
|
4 944
+574%
|
35 964
+627%
|
29 563
-18%
|
40 815
+38%
|
33 322
-18%
|
21 075
-37%
|
9 580
-55%
|
15 389
+61%
|
17 546
+14%
|
12 306
-30%
|
10 199
-17%
|
6 239
-39%
|
8 111
+30%
|
8 327
+3%
|
2 497
-70%
|
1 347
-46%
|
1 582
+17%
|
444
-72%
|
24 327
+5 379%
|
21 585
-11%
|
26 484
+23%
|
18 271
-31%
|
(7 792)
N/A
|
11 796
N/A
|
16 559
+40%
|
9 118
-45%
|
18 557
+104%
|
(6 569)
N/A
|
(17 595)
-168%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(8 270)
|
(8 507)
|
(12 609)
|
(9 029)
|
(20 478)
|
(20 444)
|
(16 422)
|
(15 352)
|
0
|
189
|
135
|
(75)
|
(228)
|
(214)
|
(80)
|
(31)
|
(2 925)
|
(2 925)
|
(3 077)
|
(3 046)
|
(2 272)
|
(4 644)
|
(4 342)
|
(6 347)
|
(6 037)
|
(3 665)
|
(3 944)
|
(4 436)
|
(4 763)
|
(9 432)
|
(9 333)
|
(11 629)
|
(11 844)
|
(7 354)
|
(7 145)
|
(2 442)
|
(90)
|
0
|
0
|
0
|
0
|
(139)
|
(2 846)
|
(2 881)
|
(5 875)
|
0
|
(3 437)
|
(3 402)
|
(870)
|
0
|
(544)
|
(652)
|
(435)
|
(438)
|
(1 166)
|
(1 370)
|
(1 968)
|
(5 047)
|
(4 236)
|
(5 119)
|
|
| Other Items |
1 203
|
1 333
|
1 333
|
(114)
|
317
|
212
|
222
|
216
|
55
|
58
|
232
|
228
|
245
|
19 624
|
29 057
|
29 057
|
31 828
|
12 426
|
2 842
|
2 939
|
145
|
142
|
110
|
7
|
5
|
4
|
4
|
3
|
3
|
4
|
4
|
4
|
3
|
2
|
15
|
15
|
15
|
15
|
2
|
2
|
2
|
2
|
29
|
2
|
29
|
28
|
2
|
43
|
16
|
17
|
46
|
47
|
(18 953)
|
(22 953)
|
(28 893)
|
(36 792)
|
(11 359)
|
(9 156)
|
(3 143)
|
10 745
|
|
| Cash from Investing Activities |
(7 067)
N/A
|
(7 174)
-2%
|
(11 276)
-57%
|
(9 143)
+19%
|
(20 161)
-121%
|
(20 232)
0%
|
(16 200)
+20%
|
(15 136)
+7%
|
55
N/A
|
247
+349%
|
367
+49%
|
154
-58%
|
17
-89%
|
19 410
+114 076%
|
28 977
+49%
|
29 025
+0%
|
28 904
0%
|
9 502
-67%
|
(234)
N/A
|
(106)
+55%
|
(2 127)
-1 907%
|
(4 502)
-112%
|
(4 232)
+6%
|
(6 340)
-50%
|
(6 032)
+5%
|
(3 661)
+39%
|
(3 940)
-8%
|
(4 433)
-13%
|
(4 760)
-7%
|
(9 428)
-98%
|
(9 329)
+1%
|
(11 625)
-25%
|
(11 841)
-2%
|
(7 352)
+38%
|
(7 130)
+3%
|
(2 427)
+66%
|
(75)
+97%
|
104
N/A
|
(88)
N/A
|
2
N/A
|
2
-13%
|
(137)
N/A
|
(2 818)
-1 958%
|
(2 879)
-2%
|
(5 846)
-103%
|
(5 707)
+2%
|
(3 435)
+40%
|
(3 359)
+2%
|
(853)
+75%
|
(853)
+0%
|
(499)
+42%
|
(605)
-21%
|
(19 388)
-3 107%
|
(23 391)
-21%
|
(30 060)
-29%
|
(38 162)
-27%
|
(13 327)
+65%
|
(14 203)
-7%
|
(7 379)
+48%
|
5 626
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
33 727
|
0
|
0
|
33 727
|
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 |
(47 309)
|
(36 594)
|
(31 259)
|
8 350
|
43 205
|
51 493
|
38 171
|
26 631
|
(19 999)
|
(42 466)
|
(26 245)
|
(35 537)
|
(12 521)
|
(32 310)
|
(16 503)
|
(150)
|
(12 209)
|
(1 701)
|
(24 567)
|
(21 740)
|
(18 645)
|
(4 637)
|
(9 852)
|
(21 984)
|
(12 923)
|
(37)
|
2 428
|
15 186
|
23 667
|
(6 781)
|
10 734
|
10 188
|
(22 830)
|
(18 415)
|
(31 502)
|
(30 288)
|
(22 983)
|
(7 807)
|
(12 327)
|
(14 131)
|
(8 369)
|
(6 336)
|
(315)
|
(2 207)
|
4 659
|
4 090
|
2 121
|
4 558
|
(264)
|
(14 948)
|
(12 587)
|
(19 677)
|
4 769
|
29 495
|
27 161
|
24 545
|
12 344
|
181
|
13 958
|
17 048
|
|
| Cash Paid for Dividends |
(3 435)
|
(3 435)
|
(8 680)
|
(7 794)
|
(6 745)
|
(6 745)
|
(3 153)
|
(2 353)
|
(1 653)
|
(3 373)
|
(1 720)
|
(1 720)
|
(1 720)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(673)
|
(675)
|
(675)
|
0
|
(2 700)
|
(2 698)
|
(2 698)
|
0
|
1 349
|
1 349
|
(1 349)
|
(1 349)
|
0
|
(3 373)
|
(3 373)
|
0
|
(6 745)
|
(3 373)
|
(3 373)
|
0
|
0
|
(3 373)
|
(3 373)
|
(3 373)
|
0
|
(3 373)
|
(3 373)
|
0
|
(7 123)
|
(3 750)
|
(3 750)
|
0
|
(4 722)
|
(4 722)
|
|
| Cash from Financing Activities |
(50 744)
N/A
|
(40 029)
+21%
|
(39 939)
+0%
|
556
N/A
|
70 187
+12 524%
|
78 475
+12%
|
68 745
-12%
|
58 007
-16%
|
(21 652)
N/A
|
(45 839)
-112%
|
(27 965)
+39%
|
(37 258)
-33%
|
(14 241)
+62%
|
(32 310)
-127%
|
(16 503)
+49%
|
(150)
+99%
|
(12 209)
-8 039%
|
(1 701)
+86%
|
(24 567)
-1 344%
|
(21 740)
+12%
|
(18 645)
+14%
|
(4 637)
+75%
|
(9 852)
-112%
|
(21 984)
-123%
|
(12 923)
+41%
|
(37)
+100%
|
1 755
N/A
|
14 511
+727%
|
22 993
+58%
|
(7 455)
N/A
|
8 035
N/A
|
7 490
-7%
|
(25 528)
N/A
|
(21 114)
+17%
|
(32 852)
-56%
|
(31 636)
+4%
|
(24 332)
+23%
|
(9 156)
+62%
|
(12 327)
-35%
|
(17 504)
-42%
|
(11 741)
+33%
|
(9 709)
+17%
|
(7 060)
+27%
|
(5 580)
+21%
|
1 286
N/A
|
717
-44%
|
2 121
+196%
|
1 186
-44%
|
(3 637)
N/A
|
(18 321)
-404%
|
(15 959)
+13%
|
(23 050)
-44%
|
1 396
N/A
|
26 122
+1 771%
|
20 038
-23%
|
20 794
+4%
|
8 594
-59%
|
(3 569)
N/A
|
9 236
N/A
|
12 326
+33%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
(1)
|
0
|
(12)
|
(12)
|
(2)
|
(20)
|
3
|
(1)
|
(4)
|
11
|
(2)
|
2
|
2
|
0
|
5
|
11
|
6
|
7
|
2
|
0
|
0
|
0
|
13
|
0
|
18
|
0
|
(5)
|
0
|
(4)
|
(4)
|
(5)
|
0
|
(1)
|
(1)
|
(2)
|
0
|
(2)
|
(2)
|
(0)
|
0
|
(0)
|
0
|
(1)
|
0
|
(0)
|
(0)
|
(2)
|
0
|
3
|
3
|
0
|
0
|
(4)
|
(4)
|
1
|
0
|
0
|
0
|
|
| Net Change in Cash |
(3 921)
N/A
|
10 224
N/A
|
(3 829)
N/A
|
30 990
N/A
|
1 586
-95%
|
(12 660)
N/A
|
1 223
N/A
|
(30 579)
N/A
|
(3 114)
+90%
|
(2 891)
+7%
|
(974)
+66%
|
491
N/A
|
2 347
+378%
|
3 340
+42%
|
4 029
+21%
|
5 320
+32%
|
(77)
N/A
|
56
N/A
|
(4 883)
N/A
|
(4 394)
+10%
|
(1 568)
+64%
|
(3 406)
-117%
|
(816)
+76%
|
(1 960)
-140%
|
1 062
N/A
|
258
-76%
|
565
+119%
|
229
-59%
|
3 165
+1 282%
|
198
-94%
|
(564)
N/A
|
805
N/A
|
(1 409)
N/A
|
1 097
N/A
|
832
-24%
|
(742)
N/A
|
(3 335)
-349%
|
529
N/A
|
2 972
+462%
|
42
-99%
|
566
+1 241%
|
353
-38%
|
(3 639)
N/A
|
(347)
+90%
|
3 766
N/A
|
(2 493)
N/A
|
32
N/A
|
(592)
N/A
|
(4 048)
-584%
|
5 154
N/A
|
5 130
0%
|
2 832
-45%
|
279
-90%
|
(5 062)
N/A
|
1 769
N/A
|
(813)
N/A
|
4 385
N/A
|
785
-82%
|
(4 711)
N/A
|
357
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
45 620
N/A
|
48 920
+7%
|
34 778
-29%
|
30 548
-12%
|
(68 906)
N/A
|
(91 335)
-33%
|
(67 742)
+26%
|
(88 782)
-31%
|
18 480
N/A
|
42 891
+132%
|
26 763
-38%
|
37 509
+40%
|
16 345
-56%
|
16 024
-2%
|
(8 527)
N/A
|
(23 586)
-177%
|
(19 702)
+16%
|
(10 681)
+46%
|
16 835
N/A
|
14 399
-14%
|
16 931
+18%
|
1 089
-94%
|
8 926
+720%
|
20 017
+124%
|
13 967
-30%
|
291
-98%
|
(1 212)
N/A
|
(14 285)
-1 079%
|
(19 826)
-39%
|
7 649
N/A
|
(8 599)
N/A
|
(6 685)
+22%
|
24 120
N/A
|
22 209
-8%
|
33 670
+52%
|
30 880
-8%
|
20 985
-32%
|
9 580
-54%
|
15 389
+61%
|
17 546
+14%
|
12 306
-30%
|
10 060
-18%
|
3 393
-66%
|
5 230
+54%
|
2 452
-53%
|
2 497
+2%
|
(2 090)
N/A
|
(1 820)
+13%
|
(426)
+77%
|
24 327
N/A
|
21 040
-14%
|
25 832
+23%
|
17 836
-31%
|
(8 231)
N/A
|
10 629
N/A
|
15 189
+43%
|
7 150
-53%
|
13 510
+89%
|
(10 805)
N/A
|
(22 714)
-110%
|
|