VIX Securities JSC
VN:VIX
Cash Flow Statement
Cash Flow Statement
VIX Securities JSC
| 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 | Jun-2016 | Sep-2016 | Dec-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 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(11 152)
|
(11 313)
|
(12 998)
|
(14 715)
|
(15 208)
|
(19 518)
|
(19 623)
|
(17 906)
|
(12 099)
|
(10 530)
|
(8 156)
|
(17 399)
|
(21 871)
|
(47 652)
|
(40 762)
|
(39 078)
|
(34 353)
|
(22 963)
|
(35 354)
|
(29 208)
|
(34 634)
|
(55 578)
|
(51 749)
|
(115 184)
|
(166 971)
|
0
|
(191 821)
|
(171 520)
|
(125 470)
|
0
|
0
|
0
|
0
|
(95 747)
|
(158 350)
|
(205 801)
|
(232 986)
|
(137 239)
|
(133 450)
|
(144 935)
|
(147 443)
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(230)
|
0
|
(255)
|
0
|
0
|
0
|
(198)
|
(250)
|
0
|
(619)
|
(10 126)
|
(15 413)
|
(46 893)
|
(8 502)
|
(10 390)
|
3 802
|
(34 519)
|
(25 797)
|
(35 556)
|
(29 370)
|
(41 221)
|
(46 679)
|
(35 504)
|
(33 876)
|
(21 421)
|
(21 603)
|
(22 340)
|
(23 415)
|
(23 706)
|
(27 319)
|
(66 304)
|
(55 387)
|
(70 515)
|
(56 195)
|
(16 000)
|
(16 000)
|
0
|
(3 699)
|
(19 135)
|
(41 722)
|
(70 121)
|
(103 348)
|
(150 059)
|
(229 091)
|
|
| Change in Working Capital |
17 601
|
(70 900)
|
(89 505)
|
1 869
|
55 409
|
122 019
|
(1 117)
|
247 718
|
142 484
|
32 875
|
59 768
|
(15 915)
|
(68 220)
|
73 109
|
174 117
|
(44 806)
|
(59 167)
|
(569 231)
|
(274 788)
|
(961 764)
|
(868 842)
|
(579 547)
|
(978 513)
|
(251 039)
|
(261 848)
|
(124 663)
|
(128 575)
|
(169 774)
|
(649 831)
|
(414 074)
|
544 812
|
572 105
|
646 605
|
83 611
|
(210 562)
|
(194 625)
|
(386 211)
|
86 610
|
279 218
|
363 648
|
417 555
|
(19 127)
|
20 009
|
(306 613)
|
(222 138)
|
(1 636 411)
|
(1 774 001)
|
(1 509 533)
|
(2 599 275)
|
(1 467 991)
|
(2 669 596)
|
(2 720 867)
|
491 771
|
(1 093 514)
|
(133 895)
|
(596 182)
|
(6 248 941)
|
(8 627 779)
|
(9 506 893)
|
(10 608 855)
|
(11 270 636)
|
|
| Cash from Operating Activities |
17 601
N/A
|
(70 900)
N/A
|
(89 505)
-26%
|
1 869
N/A
|
55 409
+2 865%
|
122 019
+120%
|
(1 117)
N/A
|
247 718
N/A
|
142 484
-42%
|
32 875
-77%
|
59 768
+82%
|
(15 915)
N/A
|
(68 220)
-329%
|
73 109
N/A
|
188 327
+158%
|
32 077
-83%
|
158 924
+395%
|
(136 446)
N/A
|
(212 115)
-55%
|
(261 286)
-23%
|
(320 724)
-23%
|
(246 284)
+23%
|
(291 033)
-18%
|
(265 952)
+9%
|
(277 306)
-4%
|
(144 380)
+48%
|
(148 765)
-3%
|
(197 806)
-33%
|
(677 291)
-242%
|
(471 498)
+30%
|
528 154
N/A
|
544 315
+3%
|
628 537
+15%
|
1 441
-100%
|
(277 121)
N/A
|
(269 258)
+3%
|
(449 934)
-67%
|
22 426
N/A
|
197 186
+779%
|
298 936
+52%
|
349 044
+17%
|
(96 126)
N/A
|
(53 343)
+45%
|
(444 137)
-733%
|
(412 524)
+7%
|
(1 823 082)
-342%
|
(1 993 141)
-9%
|
(1 747 358)
+12%
|
(2 780 133)
-59%
|
(1 669 404)
+40%
|
(2 814 354)
-69%
|
(2 806 823)
+0%
|
393 309
N/A
|
(1 189 261)
N/A
|
(293 755)
+75%
|
(792 990)
-170%
|
(6 467 413)
-716%
|
(8 835 139)
-37%
|
(9 743 691)
-10%
|
(10 903 849)
-12%
|
(11 647 170)
-7%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2 028)
|
(1 977)
|
(2 254)
|
(222)
|
(222)
|
(663)
|
(6 398)
|
(12 556)
|
(12 556)
|
(12 047)
|
(6 035)
|
(630)
|
0
|
0
|
0
|
0
|
0
|
(2 338)
|
(2 338)
|
(2 338)
|
(2 338)
|
(2 993)
|
(7 700)
|
(8 631)
|
(10 034)
|
(7 350)
|
(3 270)
|
(2 061)
|
(658)
|
(78)
|
0
|
0
|
356
|
0
|
0
|
0
|
0
|
0
|
0
|
(149)
|
(1 399)
|
(1 466)
|
0
|
(2 313)
|
(1 063)
|
(996)
|
0
|
0
|
(1 528)
|
(2 021)
|
(2 252)
|
(2 252)
|
(1 212)
|
(23 874)
|
0
|
(30 875)
|
(31 356)
|
(10 545)
|
(11 325)
|
(4 927)
|
(4 308)
|
|
| Other Items |
(28 688)
|
(1 140)
|
12 502
|
21 580
|
(79 409)
|
86 347
|
72 705
|
(17 710)
|
106 806
|
(91 535)
|
(79 715)
|
31 103
|
9 077
|
(32 301)
|
(44 215)
|
(42 269)
|
(43 729)
|
58 556
|
58 650
|
74 321
|
76 812
|
8 550
|
(14 450)
|
(52 901)
|
(72 105)
|
(32 550)
|
(9 550)
|
16 141
|
82 813
|
94 123
|
0
|
38 658
|
375
|
375
|
825
|
450
|
675
|
675
|
525
|
652
|
802
|
1 102
|
0
|
1 275
|
1 756
|
1 756
|
2 206
|
1 606
|
1 350
|
1 500
|
1 050
|
1 500
|
1 170
|
2 768
|
3 218
|
2 768
|
2 770
|
2 748
|
0
|
4 548
|
4 275
|
|
| Cash from Investing Activities |
(30 716)
N/A
|
(3 117)
+90%
|
10 248
N/A
|
21 359
+108%
|
(79 630)
N/A
|
85 685
N/A
|
66 308
-23%
|
(30 266)
N/A
|
94 250
N/A
|
(103 582)
N/A
|
(85 750)
+17%
|
30 473
N/A
|
8 447
-72%
|
(32 931)
N/A
|
(44 845)
-36%
|
(42 269)
+6%
|
(43 729)
-3%
|
56 218
N/A
|
56 312
+0%
|
71 983
+28%
|
74 474
+3%
|
5 556
-93%
|
(22 151)
N/A
|
(61 531)
-178%
|
(82 138)
-33%
|
(39 898)
+51%
|
(12 817)
+68%
|
14 080
N/A
|
82 155
+483%
|
94 044
+14%
|
(50 000)
N/A
|
(49 625)
+1%
|
(87 552)
-76%
|
375
N/A
|
825
+120%
|
450
-45%
|
675
+50%
|
675
N/A
|
525
-22%
|
503
-4%
|
(597)
N/A
|
(364)
+39%
|
0
N/A
|
(1 038)
N/A
|
693
N/A
|
760
+10%
|
1 210
+59%
|
1 606
+33%
|
(178)
N/A
|
(521)
-193%
|
(1 202)
-131%
|
(752)
+37%
|
(42)
+94%
|
(21 107)
-49 999%
|
(20 426)
+3%
|
(28 108)
-38%
|
(28 585)
-2%
|
(7 797)
+73%
|
(9 027)
-16%
|
(379)
+96%
|
(33)
+91%
|
|
| 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
|
306 930
|
334 180
|
306 930
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
200 000
|
200 000
|
200 000
|
200 000
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 277 189
|
0
|
5 396 117
|
5 396 117
|
4 118 927
|
0
|
0
|
0
|
0
|
0
|
0
|
6 551 924
|
6 551 924
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
20 000
|
50 000
|
50 000
|
0
|
(9 526)
|
(40 014)
|
28 986
|
0
|
(488)
|
33 218
|
(69 000)
|
0
|
0
|
(33 218)
|
0
|
0
|
0
|
0
|
0
|
0
|
14 986
|
0
|
0
|
0
|
(6 023)
|
250 000
|
250 000
|
221 151
|
0
|
0
|
0
|
(30 000)
|
50 000
|
25 000
|
150 000
|
150 000
|
20 000
|
(75 000)
|
(230 000)
|
(250 000)
|
(160 000)
|
0
|
0
|
380 000
|
340 000
|
570 000
|
970 000
|
(380 000)
|
(380 000)
|
(850 000)
|
(1 250 000)
|
(200 000)
|
(200 000)
|
0
|
990 000
|
1 372 000
|
1 878 800
|
2 845 000
|
2 980 500
|
4 835 000
|
8 404 200
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(29 945)
|
(29 945)
|
(29 945)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(33 381)
|
(33 381)
|
0
|
0
|
0
|
(36 802)
|
0
|
(36 802)
|
0
|
36 802
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(329 514)
|
(329 514)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
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
|
(28 499)
|
0
|
441 386
|
388 849
|
(478 885)
|
0
|
(397 849)
|
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
|
|
| Cash from Financing Activities |
20 000
N/A
|
50 000
+150%
|
50 000
N/A
|
0
N/A
|
(9 526)
N/A
|
(40 014)
-320%
|
28 986
N/A
|
0
N/A
|
(488)
N/A
|
3 273
N/A
|
(98 945)
N/A
|
(29 945)
+70%
|
0
N/A
|
(33 218)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
14 986
N/A
|
306 930
+1 948%
|
334 180
+9%
|
306 930
-8%
|
300 907
-2%
|
250 000
-17%
|
160 870
-36%
|
187 770
+17%
|
648 692
+245%
|
388 499
-40%
|
(478 885)
N/A
|
(536 687)
-12%
|
(600 651)
-12%
|
(11 802)
+98%
|
322 198
N/A
|
350 000
+9%
|
445 000
+27%
|
125 000
-72%
|
(230 000)
N/A
|
(250 000)
-9%
|
(160 000)
+36%
|
0
N/A
|
0
N/A
|
380 000
N/A
|
340 000
-11%
|
1 847 189
+443%
|
2 247 189
+22%
|
5 016 117
+123%
|
4 686 602
-7%
|
2 939 413
-37%
|
2 539 413
-14%
|
(529 514)
N/A
|
(200 000)
+62%
|
0
N/A
|
990 000
N/A
|
1 372 000
+39%
|
8 430 724
+514%
|
9 396 924
+11%
|
9 532 424
+1%
|
11 386 924
+19%
|
8 404 200
-26%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
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
|
0
|
0
|
|
| Net Change in Cash |
6 885
N/A
|
(24 017)
N/A
|
(29 257)
-22%
|
23 228
N/A
|
(33 747)
N/A
|
167 690
N/A
|
94 177
-44%
|
217 452
+131%
|
236 246
+9%
|
(67 434)
N/A
|
(124 927)
-85%
|
(15 387)
+88%
|
(89 720)
-483%
|
6 960
N/A
|
143 482
+1 962%
|
(10 192)
N/A
|
115 197
N/A
|
(80 228)
N/A
|
(155 803)
-94%
|
(189 302)
-22%
|
(231 264)
-22%
|
66 202
N/A
|
20 996
-68%
|
(20 554)
N/A
|
(58 537)
-185%
|
65 722
N/A
|
(712)
N/A
|
4 044
N/A
|
53 556
+1 224%
|
11 045
-79%
|
(731)
N/A
|
(41 997)
-5 645%
|
(59 666)
-42%
|
(9 987)
+83%
|
45 902
N/A
|
81 192
+77%
|
(4 259)
N/A
|
148 101
N/A
|
(32 289)
N/A
|
49 439
N/A
|
188 447
+281%
|
(96 489)
N/A
|
(24 006)
+75%
|
(65 174)
-171%
|
(71 831)
-10%
|
24 867
N/A
|
255 258
+926%
|
3 270 365
+1 181%
|
1 906 292
-42%
|
1 269 488
-33%
|
(276 143)
N/A
|
(3 337 089)
-1 108%
|
193 267
N/A
|
(1 210 367)
N/A
|
675 819
N/A
|
550 902
-18%
|
1 934 725
+251%
|
553 988
-71%
|
(220 295)
N/A
|
482 696
N/A
|
(3 243 003)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
15 573
N/A
|
(72 877)
N/A
|
(91 759)
-26%
|
1 647
N/A
|
55 187
+3 251%
|
121 356
+120%
|
(7 515)
N/A
|
235 162
N/A
|
129 928
-45%
|
20 828
-84%
|
53 733
+158%
|
(16 545)
N/A
|
(68 220)
-312%
|
73 109
N/A
|
188 327
+158%
|
32 077
-83%
|
158 924
+395%
|
(138 784)
N/A
|
(214 453)
-55%
|
(263 624)
-23%
|
(323 062)
-23%
|
(249 277)
+23%
|
(298 733)
-20%
|
(274 583)
+8%
|
(287 340)
-5%
|
(151 730)
+47%
|
(152 035)
0%
|
(199 867)
-31%
|
(677 949)
-239%
|
(471 576)
+30%
|
528 154
N/A
|
544 315
+3%
|
628 893
+16%
|
1 441
-100%
|
(277 121)
N/A
|
(269 258)
+3%
|
(449 934)
-67%
|
22 426
N/A
|
197 186
+779%
|
298 786
+52%
|
347 645
+16%
|
(97 592)
N/A
|
(53 343)
+45%
|
(446 449)
-737%
|
(413 587)
+7%
|
(1 824 078)
-341%
|
(1 993 141)
-9%
|
(1 747 358)
+12%
|
(2 781 660)
-59%
|
(1 671 425)
+40%
|
(2 816 606)
-69%
|
(2 809 075)
+0%
|
392 097
N/A
|
(1 213 135)
N/A
|
(293 755)
+76%
|
(823 866)
-180%
|
(6 498 769)
-689%
|
(8 845 683)
-36%
|
(9 755 017)
-10%
|
(10 908 776)
-12%
|
(11 651 478)
-7%
|
|