Dito CME Holdings Corp
XPHS:DITO
Cash Flow Statement
Cash Flow Statement
Dito CME Holdings 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 |
23
|
(13)
|
0
|
60
|
46
|
(9 646)
|
0
|
(24 795)
|
(33 406)
|
(34 726)
|
0
|
0
|
(12 958)
|
(19 596)
|
(29 645)
|
(47 780)
|
(32 484)
|
(40 997)
|
(35 596)
|
(22 073)
|
(40 084)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
3 079
|
5 046
|
6 887
|
9 026
|
8 248
|
1 092
|
2 441
|
3 457
|
13 397
|
13 890
|
13 848
|
14 217
|
14 579
|
14 889
|
15 352
|
15 492
|
|
| Other Non-Cash Items |
(60)
|
(3)
|
(96)
|
(95)
|
(92)
|
2 872
|
6 907
|
10 381
|
15 628
|
20 526
|
(5 761)
|
(12 123)
|
(13 261)
|
5 128
|
14 093
|
30 122
|
17 792
|
26 580
|
21 139
|
(7 023)
|
25 840
|
|
| Cash Taxes Paid |
1
|
1
|
1
|
7
|
5
|
5
|
5
|
0
|
2
|
2
|
(0)
|
(1)
|
(1)
|
2
|
2
|
2
|
2
|
15
|
15
|
15
|
15
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
740
|
1 482
|
1 918
|
2 405
|
2 453
|
1 590
|
1 822
|
2 177
|
6 939
|
4 913
|
12 413
|
11 271
|
14 824
|
14 824
|
13 882
|
13 882
|
|
| Change in Working Capital |
(7 797)
|
(4 075)
|
1
|
(2)
|
8
|
5 571
|
(1 043)
|
(817)
|
3 602
|
3 014
|
1 293
|
(3 782)
|
(7 513)
|
(27 944)
|
(31 489)
|
(29 577)
|
(40 635)
|
1 885
|
7 801
|
22 463
|
14 559
|
|
| Cash from Operating Activities |
(7 834)
N/A
|
(4 090)
+48%
|
(18)
+100%
|
(36)
-105%
|
(39)
-6%
|
1 876
N/A
|
(7 039)
N/A
|
(8 344)
-19%
|
(5 151)
+38%
|
(2 938)
+43%
|
2 750
N/A
|
(1 220)
N/A
|
(3 847)
-215%
|
(29 015)
-654%
|
(32 442)
-12%
|
(30 199)
+7%
|
(41 111)
-36%
|
2 047
N/A
|
8 233
+302%
|
8 719
+6%
|
15 807
+81%
|
|
| Investing Cash Flow | ||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
0
|
0
|
(10 590)
|
(15 246)
|
(15 729)
|
(19 612)
|
(9 014)
|
375
|
4 247
|
3 907
|
(61 311)
|
(61 674)
|
(64 638)
|
(67 395)
|
(20 347)
|
(22 633)
|
(19 840)
|
(21 769)
|
|
| Other Items |
4 205
|
3 195
|
39
|
39
|
41
|
(457)
|
65
|
65
|
0
|
524
|
0
|
0
|
1
|
(20)
|
(20)
|
(20)
|
(21)
|
0
|
0
|
1
|
3 978
|
|
| Cash from Investing Activities |
4 205
N/A
|
3 195
-24%
|
39
-99%
|
39
+0%
|
41
+6%
|
(11 047)
N/A
|
(15 182)
-37%
|
(15 665)
-3%
|
(19 549)
-25%
|
(8 489)
+57%
|
375
N/A
|
4 248
+1 033%
|
3 908
-8%
|
(61 331)
N/A
|
(61 693)
-1%
|
(64 658)
-5%
|
(67 416)
-4%
|
(20 347)
+70%
|
(22 633)
-11%
|
(19 840)
+12%
|
(17 791)
+10%
|
|
| Financing Cash Flow | ||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 200
|
5 500
|
0
|
0
|
3 300
|
2 051
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
5 352
|
16 745
|
16 221
|
14 450
|
7 915
|
(672)
|
286
|
1 138
|
165 934
|
166 996
|
176 743
|
189 029
|
19 746
|
18 262
|
14 881
|
3 088
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
3 521
|
8 341
|
8 155
|
9 803
|
3 066
|
89
|
(294)
|
1 797
|
(80 117)
|
(76 263)
|
(85 811)
|
(84 849)
|
(3 725)
|
(7 486)
|
(6 490)
|
(3 375)
|
|
| Cash from Financing Activities |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
8 873
N/A
|
25 086
+183%
|
24 377
-3%
|
24 252
-1%
|
10 980
-55%
|
(584)
N/A
|
(8)
+99%
|
5 135
N/A
|
91 317
+1 678%
|
96 233
+5%
|
96 432
+0%
|
107 479
+11%
|
18 072
-83%
|
12 828
-29%
|
10 442
-19%
|
1 764
-83%
|
|
| Change in Cash | ||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
13
|
(0)
|
(1)
|
(0)
|
16
|
41
|
107
|
124
|
108
|
(68)
|
(85)
|
(83)
|
(6)
|
4
|
23
|
9
|
20
|
3
|
(18)
|
1
|
|
| Net Change in Cash |
(3 629)
N/A
|
(882)
+76%
|
21
N/A
|
2
-90%
|
3
+30%
|
(281)
N/A
|
2 907
N/A
|
475
-84%
|
(324)
N/A
|
(339)
-5%
|
2 473
N/A
|
2 935
+19%
|
5 114
+74%
|
965
-81%
|
2 102
+118%
|
1 598
-24%
|
(1 038)
N/A
|
(207)
+80%
|
(1 570)
-657%
|
(697)
+56%
|
(220)
+68%
|
|
| Free Cash Flow | ||||||||||||||||||||||
| Free Cash Flow |
(7 834)
N/A
|
(4 090)
+48%
|
(18)
+100%
|
(36)
-105%
|
(39)
-6%
|
(8 714)
-22 450%
|
(22 285)
-156%
|
(24 074)
-8%
|
(24 762)
-3%
|
(11 952)
+52%
|
3 125
N/A
|
3 027
-3%
|
61
-98%
|
(90 326)
N/A
|
(94 115)
-4%
|
(94 837)
-1%
|
(108 506)
-14%
|
(18 300)
+83%
|
(14 400)
+21%
|
(11 121)
+23%
|
(5 962)
+46%
|
|