A Soriano Corp
XPHS:ANS
Cash Flow Statement
Cash Flow Statement
A Soriano Corp
| Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-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 |
1 462
|
(686)
|
0
|
2 580
|
2 771
|
4 117
|
0
|
6 055
|
3 536
|
2 326
|
0
|
0
|
1 805
|
3 017
|
5 507
|
6 810
|
6 292
|
5 174
|
2 423
|
2 712
|
3 307
|
|
| Depreciation & Amortization |
410
|
286
|
292
|
295
|
293
|
306
|
303
|
309
|
314
|
313
|
3
|
14
|
19
|
367
|
387
|
409
|
417
|
445
|
451
|
460
|
476
|
|
| Other Non-Cash Items |
56
|
1 406
|
482
|
(1 500)
|
(1 225)
|
(2 532)
|
(1 622)
|
(4 829)
|
(2 219)
|
(925)
|
1 866
|
378
|
(288)
|
(1 855)
|
(3 440)
|
(4 073)
|
(5 015)
|
(3 975)
|
(1 377)
|
(1 773)
|
(2 283)
|
|
| Cash Taxes Paid |
543
|
324
|
324
|
329
|
342
|
375
|
383
|
379
|
355
|
386
|
41
|
(20)
|
(31)
|
340
|
320
|
313
|
322
|
411
|
418
|
419
|
433
|
|
| Cash Interest Paid |
57
|
28
|
22
|
18
|
15
|
10
|
8
|
7
|
4
|
2
|
(0)
|
23
|
43
|
45
|
0
|
0
|
(42)
|
73
|
26
|
45
|
59
|
|
| Change in Working Capital |
656
|
211
|
749
|
698
|
(559)
|
(325)
|
(1 085)
|
(1 982)
|
(1 492)
|
(2 304)
|
616
|
920
|
1 886
|
134
|
757
|
392
|
364
|
1 003
|
484
|
418
|
271
|
|
| Cash from Operating Activities |
2 584
N/A
|
1 218
-53%
|
1 984
+63%
|
2 072
+4%
|
1 280
-38%
|
1 565
+22%
|
513
-67%
|
(446)
N/A
|
139
N/A
|
(590)
N/A
|
527
N/A
|
667
+27%
|
1 499
+125%
|
1 664
+11%
|
2 411
+45%
|
2 160
-10%
|
2 059
-5%
|
2 648
+29%
|
1 980
-25%
|
1 817
-8%
|
1 771
-3%
|
|
| Investing Cash Flow | ||||||||||||||||||||||
| Capital Expenditures |
(341)
|
(209)
|
(186)
|
216
|
147
|
81
|
(148)
|
(196)
|
(212)
|
(286)
|
(58)
|
(1 009)
|
(934)
|
(1 179)
|
(1 137)
|
(204)
|
(296)
|
(614)
|
(613)
|
(635)
|
(541)
|
|
| Other Items |
(185)
|
(117)
|
356
|
65
|
(120)
|
10
|
55
|
2 160
|
2 231
|
2 006
|
(2 218)
|
(1 784)
|
(1 626)
|
(234)
|
(54)
|
(483)
|
(427)
|
(1 233)
|
(1 247)
|
(1 227)
|
(1 281)
|
|
| Cash from Investing Activities |
(526)
N/A
|
(325)
+38%
|
169
N/A
|
(91)
N/A
|
(346)
-280%
|
(281)
+19%
|
(94)
+67%
|
1 964
N/A
|
2 019
+3%
|
1 720
-15%
|
(2 276)
N/A
|
(2 793)
-23%
|
(2 560)
+8%
|
(1 413)
+45%
|
(1 190)
+16%
|
(687)
+42%
|
(723)
-5%
|
(1 847)
-156%
|
(1 859)
-1%
|
(1 862)
0%
|
(1 822)
+2%
|
|
| Financing Cash Flow | ||||||||||||||||||||||
| Net Issuance of Debt |
(1 071)
|
(383)
|
(265)
|
353
|
367
|
364
|
(161)
|
(123)
|
(184)
|
(146)
|
514
|
1 100
|
1 100
|
984
|
530
|
(107)
|
(187)
|
426
|
(1)
|
(44)
|
(153)
|
|
| Cash Paid for Dividends |
(1 425)
|
(1 120)
|
(814)
|
0
|
1 047
|
1 047
|
(725)
|
(824)
|
(829)
|
(829)
|
91
|
118
|
118
|
(1 103)
|
(1 589)
|
(1 108)
|
(1 110)
|
(840)
|
(346)
|
(827)
|
(826)
|
|
| Other |
0
|
142
|
(286)
|
286
|
286
|
559
|
100
|
100
|
0
|
102
|
34
|
(69)
|
(69)
|
(46)
|
(107)
|
(64)
|
(83)
|
(78)
|
(75)
|
(26)
|
(19)
|
|
| Cash from Financing Activities |
(2 255)
N/A
|
(1 361)
+40%
|
(1 364)
0%
|
1 452
N/A
|
1 700
+17%
|
1 970
+16%
|
(786)
N/A
|
(847)
-8%
|
(913)
-8%
|
(874)
+4%
|
640
N/A
|
1 148
+80%
|
1 148
+0%
|
(165)
N/A
|
(1 166)
-607%
|
(1 280)
-10%
|
(1 379)
-8%
|
(493)
+64%
|
(422)
+14%
|
(897)
-112%
|
(997)
-11%
|
|
| Change in Cash | ||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
(6)
|
(6)
|
7
|
5
|
16
|
4
|
17
|
88
|
160
|
(40)
|
(92)
|
(172)
|
(7)
|
30
|
35
|
11
|
11
|
1
|
(39)
|
(2)
|
|
| Net Change in Cash |
(197)
N/A
|
(475)
-141%
|
783
N/A
|
3 440
+339%
|
2 640
-23%
|
3 270
+24%
|
(363)
N/A
|
687
N/A
|
1 333
+94%
|
417
-69%
|
(1 150)
N/A
|
(1 071)
+7%
|
(84)
+92%
|
79
N/A
|
84
+6%
|
228
+172%
|
(32)
N/A
|
318
N/A
|
(301)
N/A
|
(980)
-226%
|
(1 050)
-7%
|
|
| Free Cash Flow | ||||||||||||||||||||||
| Free Cash Flow |
2 243
N/A
|
1 009
-55%
|
1 797
+78%
|
2 289
+27%
|
1 427
-38%
|
1 646
+15%
|
365
-78%
|
(643)
N/A
|
(73)
+89%
|
(875)
-1 094%
|
468
N/A
|
(343)
N/A
|
565
N/A
|
485
-14%
|
1 274
+163%
|
1 956
+54%
|
1 763
-10%
|
2 034
+15%
|
1 367
-33%
|
1 182
-14%
|
1 230
+4%
|
|