ASBISc Enterprises PLC
WSE:ASB
Cash Flow Statement
Cash Flow Statement
ASBISc Enterprises PLC
| Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | 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 | 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 |
15
|
14
|
18
|
21
|
27
|
28
|
24
|
7
|
(7)
|
(10)
|
(13)
|
(3)
|
4
|
2
|
3
|
2
|
3
|
1
|
0
|
7
|
8
|
13
|
15
|
11
|
13
|
14
|
16
|
16
|
9
|
5
|
2
|
1
|
(8)
|
(13)
|
(14)
|
(17)
|
(4)
|
3
|
5
|
6
|
6
|
7
|
7
|
9
|
11
|
11
|
14
|
15
|
15
|
15
|
15
|
19
|
20
|
22
|
29
|
45
|
60
|
76
|
85
|
94
|
95
|
90
|
93
|
91
|
92
|
92
|
94
|
65
|
61
|
55
|
41
|
65
|
57
|
64
|
67
|
|
| Depreciation & Amortization |
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
7
|
7
|
8
|
8
|
8
|
8
|
9
|
9
|
9
|
9
|
|
| Other Non-Cash Items |
(2)
|
(2)
|
(2)
|
4
|
2
|
1
|
1
|
5
|
1
|
0
|
0
|
5
|
1
|
3
|
3
|
7
|
2
|
2
|
1
|
7
|
3
|
4
|
7
|
10
|
9
|
11
|
11
|
12
|
12
|
12
|
10
|
5
|
4
|
4
|
4
|
6
|
6
|
5
|
6
|
11
|
11
|
13
|
14
|
2
|
3
|
(3)
|
(4)
|
0
|
(1)
|
2
|
0
|
3
|
(0)
|
1
|
1
|
6
|
8
|
9
|
9
|
5
|
5
|
14
|
12
|
12
|
15
|
9
|
8
|
24
|
24
|
20
|
26
|
8
|
12
|
17
|
14
|
|
| Cash Taxes Paid |
1
|
2
|
2
|
3
|
3
|
7
|
7
|
6
|
6
|
2
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
2
|
2
|
1
|
3
|
4
|
5
|
4
|
5
|
5
|
6
|
8
|
14
|
18
|
19
|
22
|
17
|
16
|
19
|
16
|
17
|
11
|
10
|
10
|
9
|
12
|
9
|
10
|
9
|
|
| Cash Interest Paid |
2
|
0
|
2
|
3
|
4
|
5
|
6
|
4
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
7
|
7
|
7
|
7
|
7
|
8
|
8
|
8
|
8
|
7
|
6
|
6
|
6
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
6
|
7
|
8
|
9
|
11
|
13
|
14
|
15
|
16
|
15
|
14
|
14
|
13
|
13
|
13
|
14
|
|
| Change in Working Capital |
(36)
|
(2)
|
(26)
|
(27)
|
(34)
|
(56)
|
(24)
|
(16)
|
1
|
26
|
23
|
29
|
(6)
|
(33)
|
(30)
|
(28)
|
(8)
|
(8)
|
(5)
|
(6)
|
(9)
|
(18)
|
(38)
|
(62)
|
(62)
|
(27)
|
(7)
|
(20)
|
(40)
|
(46)
|
(39)
|
33
|
51
|
41
|
35
|
(7)
|
16
|
2
|
(15)
|
(9)
|
(20)
|
2
|
(7)
|
29
|
10
|
(4)
|
47
|
(29)
|
(42)
|
(4)
|
(53)
|
4
|
(8)
|
31
|
22
|
(13)
|
(34)
|
(98)
|
(62)
|
(63)
|
(38)
|
(69)
|
(90)
|
(164)
|
(220)
|
(155)
|
(177)
|
(52)
|
11
|
(63)
|
(3)
|
(55)
|
(68)
|
(56)
|
(107)
|
|
| Cash from Operating Activities |
(21)
N/A
|
12
N/A
|
(8)
N/A
|
1
N/A
|
(4)
N/A
|
(24)
-596%
|
4
N/A
|
(1)
N/A
|
(1)
-131%
|
19
N/A
|
14
-28%
|
34
+146%
|
2
-94%
|
(25)
N/A
|
(22)
+14%
|
(16)
+26%
|
0
N/A
|
(2)
N/A
|
(0)
+86%
|
11
N/A
|
6
-46%
|
1
-82%
|
(13)
N/A
|
(38)
-191%
|
(37)
+4%
|
1
N/A
|
23
+1 453%
|
11
-52%
|
(16)
N/A
|
(26)
-62%
|
(24)
+7%
|
42
N/A
|
51
+21%
|
34
-32%
|
28
-19%
|
(16)
N/A
|
20
N/A
|
12
-40%
|
(2)
N/A
|
9
N/A
|
(1)
N/A
|
24
N/A
|
16
-31%
|
42
+157%
|
26
-39%
|
7
-72%
|
60
+727%
|
(11)
N/A
|
(24)
-114%
|
15
N/A
|
(34)
N/A
|
29
N/A
|
16
-46%
|
58
+266%
|
56
-3%
|
42
-25%
|
39
-7%
|
(8)
N/A
|
37
N/A
|
41
+12%
|
67
+63%
|
40
-41%
|
20
-50%
|
(56)
N/A
|
(106)
-90%
|
(46)
+56%
|
(68)
-46%
|
45
N/A
|
104
+129%
|
20
-81%
|
73
+266%
|
27
-63%
|
10
-64%
|
34
+257%
|
(18)
N/A
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
(2)
|
(4)
|
(8)
|
(9)
|
(14)
|
(17)
|
(14)
|
(15)
|
(10)
|
(5)
|
(5)
|
(3)
|
(2)
|
(3)
|
(5)
|
(6)
|
(8)
|
(7)
|
(4)
|
(4)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(5)
|
(4)
|
(4)
|
(4)
|
(11)
|
(12)
|
(14)
|
(15)
|
(9)
|
(12)
|
(12)
|
(13)
|
(18)
|
(16)
|
(18)
|
(18)
|
(14)
|
(18)
|
(19)
|
(19)
|
(22)
|
(17)
|
|
| Other Items |
1
|
1
|
1
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
0
|
0
|
2
|
8
|
6
|
7
|
3
|
(3)
|
1
|
(0)
|
3
|
(1)
|
|
| Cash from Investing Activities |
(1)
N/A
|
(2)
-11%
|
(4)
-134%
|
(8)
-102%
|
(8)
-11%
|
(13)
-52%
|
(16)
-25%
|
(14)
+14%
|
(15)
-7%
|
(10)
+33%
|
(5)
+53%
|
(3)
+26%
|
(2)
+48%
|
(2)
-11%
|
(3)
-31%
|
(6)
-120%
|
(6)
-4%
|
(7)
-27%
|
(7)
+9%
|
(3)
+49%
|
(3)
+6%
|
(1)
+58%
|
(2)
-12%
|
(2)
-34%
|
(2)
-7%
|
(3)
-21%
|
(3)
-13%
|
(3)
-7%
|
(3)
+2%
|
(3)
+4%
|
(3)
+16%
|
(2)
+39%
|
(2)
-47%
|
(2)
+5%
|
(2)
-10%
|
(4)
-73%
|
(3)
+23%
|
(3)
+7%
|
(3)
-4%
|
(2)
+25%
|
(2)
+1%
|
(2)
-5%
|
(2)
+6%
|
(2)
+4%
|
(3)
-16%
|
(3)
-7%
|
(4)
-43%
|
(3)
+18%
|
(3)
+5%
|
(3)
+15%
|
(3)
-17%
|
(4)
-23%
|
(4)
-11%
|
(5)
-30%
|
(4)
+23%
|
(5)
-18%
|
(4)
+6%
|
(12)
-168%
|
(13)
-5%
|
(15)
-20%
|
(16)
-7%
|
(10)
+38%
|
(11)
-13%
|
(11)
+1%
|
(13)
-19%
|
(17)
-25%
|
(8)
+53%
|
(12)
-49%
|
(11)
+3%
|
(11)
+2%
|
(20)
-84%
|
(18)
+12%
|
(20)
-8%
|
(19)
+1%
|
(18)
+8%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
17
|
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
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
10
|
12
|
10
|
7
|
11
|
12
|
7
|
1
|
(6)
|
(7)
|
(7)
|
(7)
|
(5)
|
(2)
|
7
|
7
|
11
|
8
|
(8)
|
(9)
|
(7)
|
(2)
|
13
|
19
|
17
|
9
|
4
|
(0)
|
18
|
14
|
(3)
|
(8)
|
(31)
|
(26)
|
(8)
|
(5)
|
(3)
|
(2)
|
(7)
|
(5)
|
(5)
|
2
|
7
|
1
|
4
|
4
|
(0)
|
33
|
25
|
27
|
35
|
1
|
5
|
4
|
4
|
8
|
11
|
6
|
14
|
33
|
21
|
29
|
13
|
26
|
41
|
(0)
|
18
|
6
|
14
|
18
|
12
|
16
|
(11)
|
49
|
35
|
|
| Cash Paid for Dividends |
0
|
(2)
|
(1)
|
0
|
0
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(2)
|
(2)
|
0
|
(5)
|
(3)
|
(3)
|
0
|
0
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
0
|
(5)
|
0
|
(6)
|
0
|
1
|
(3)
|
(6)
|
0
|
(7)
|
(7)
|
(9)
|
0
|
(16)
|
(16)
|
(22)
|
0
|
(17)
|
(17)
|
(17)
|
0
|
(11)
|
(25)
|
(25)
|
0
|
(42)
|
(28)
|
(28)
|
0
|
(28)
|
(28)
|
|
| Other |
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
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
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
9
N/A
|
10
+15%
|
9
-10%
|
23
+151%
|
27
+20%
|
26
-5%
|
21
-18%
|
(2)
N/A
|
(10)
-357%
|
(7)
+23%
|
(7)
+5%
|
(7)
-2%
|
(5)
+35%
|
(2)
+62%
|
7
N/A
|
7
+1%
|
11
+61%
|
7
-30%
|
(8)
N/A
|
(10)
-19%
|
(7)
+30%
|
(5)
+31%
|
10
N/A
|
17
+61%
|
15
-13%
|
6
-58%
|
1
-81%
|
(3)
N/A
|
15
N/A
|
14
-8%
|
(6)
N/A
|
(11)
-87%
|
(34)
-199%
|
(29)
+15%
|
(8)
+72%
|
(5)
+37%
|
(3)
+43%
|
(2)
+28%
|
(7)
-258%
|
(5)
+34%
|
(5)
+3%
|
2
N/A
|
5
+183%
|
(1)
N/A
|
2
N/A
|
(1)
N/A
|
(3)
-159%
|
27
N/A
|
19
-29%
|
21
+12%
|
29
+36%
|
(6)
N/A
|
(2)
+72%
|
(4)
-153%
|
(4)
+3%
|
(2)
+55%
|
2
N/A
|
(10)
N/A
|
(2)
+84%
|
11
N/A
|
(1)
N/A
|
12
N/A
|
(5)
N/A
|
9
N/A
|
23
+171%
|
(12)
N/A
|
(6)
+50%
|
(18)
-201%
|
(10)
+42%
|
(23)
-119%
|
(16)
+31%
|
(12)
+26%
|
(38)
-232%
|
21
N/A
|
7
-68%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(13)
N/A
|
20
N/A
|
(2)
N/A
|
16
N/A
|
15
-6%
|
(12)
N/A
|
9
N/A
|
(16)
N/A
|
(26)
-56%
|
2
N/A
|
2
+11%
|
24
+923%
|
(4)
N/A
|
(29)
-583%
|
(18)
+39%
|
(15)
+15%
|
5
N/A
|
(2)
N/A
|
(15)
-778%
|
(2)
+86%
|
(4)
-91%
|
(5)
-24%
|
(4)
+13%
|
(24)
-445%
|
(24)
-4%
|
5
N/A
|
21
+335%
|
5
-77%
|
(4)
N/A
|
(15)
-251%
|
(32)
-115%
|
29
N/A
|
14
-50%
|
3
-78%
|
17
+446%
|
(25)
N/A
|
14
N/A
|
7
-50%
|
(12)
N/A
|
2
N/A
|
(8)
N/A
|
23
N/A
|
19
-17%
|
39
+105%
|
26
-35%
|
3
-87%
|
53
+1 511%
|
12
-77%
|
(8)
N/A
|
34
N/A
|
(8)
N/A
|
20
N/A
|
10
-50%
|
49
+377%
|
48
-1%
|
35
-27%
|
36
+3%
|
(30)
N/A
|
23
N/A
|
37
+63%
|
50
+35%
|
42
-17%
|
4
-90%
|
(59)
N/A
|
(96)
-65%
|
(75)
+22%
|
(82)
-9%
|
16
N/A
|
82
+415%
|
(14)
N/A
|
37
N/A
|
(3)
N/A
|
(48)
-1 565%
|
36
N/A
|
(29)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(23)
N/A
|
10
N/A
|
(12)
N/A
|
(7)
+41%
|
(12)
-76%
|
(38)
-210%
|
(13)
+67%
|
(15)
-16%
|
(16)
-12%
|
9
N/A
|
8
-7%
|
29
+249%
|
(1)
N/A
|
(28)
-2 706%
|
(25)
+11%
|
(22)
+13%
|
(6)
+74%
|
(9)
-67%
|
(7)
+23%
|
7
N/A
|
2
-69%
|
(0)
N/A
|
(15)
-2 924%
|
(41)
-174%
|
(39)
+3%
|
(2)
+96%
|
19
N/A
|
7
-63%
|
(20)
N/A
|
(29)
-49%
|
(27)
+8%
|
40
N/A
|
48
+20%
|
32
-34%
|
25
-21%
|
(20)
N/A
|
17
N/A
|
9
-47%
|
(5)
N/A
|
7
N/A
|
(4)
N/A
|
21
N/A
|
14
-34%
|
40
+186%
|
23
-41%
|
5
-81%
|
56
+1 152%
|
(15)
N/A
|
(28)
-87%
|
12
N/A
|
(36)
N/A
|
27
N/A
|
12
-53%
|
53
+328%
|
52
-3%
|
38
-28%
|
35
-7%
|
(20)
N/A
|
25
N/A
|
27
+10%
|
52
+90%
|
31
-41%
|
8
-73%
|
(68)
N/A
|
(120)
-77%
|
(64)
+46%
|
(84)
-30%
|
28
N/A
|
86
+210%
|
6
-93%
|
55
+803%
|
8
-86%
|
(10)
N/A
|
12
N/A
|
(34)
N/A
|
|