Filinvest Development Corp
XPHS:FDC
Cash Flow Statement
Cash Flow Statement
Filinvest Development Corp
| 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 |
30 199
|
18 218
|
0
|
11 729
|
9 432
|
9 364
|
0
|
7 887
|
7 546
|
7 675
|
0
|
0
|
0
|
0
|
15 501
|
20 360
|
24 636
|
30 909
|
20 555
|
21 417
|
22 896
|
23 401
|
|
| Depreciation & Amortization |
7 545
|
4 994
|
5 099
|
5 029
|
4 853
|
5 182
|
5 790
|
5 934
|
6 073
|
6 083
|
5 369
|
5 164
|
4 962
|
4 858
|
5 204
|
5 450
|
5 502
|
5 950
|
6 083
|
6 258
|
6 620
|
6 460
|
|
| Other Non-Cash Items |
17 243
|
11 813
|
14 124
|
11 367
|
8 706
|
9 180
|
6 705
|
8 093
|
8 306
|
9 825
|
4 786
|
6 255
|
5 709
|
6 307
|
12 634
|
10 716
|
10 107
|
10 969
|
16 069
|
18 840
|
22 837
|
23 978
|
|
| Cash Taxes Paid |
5 285
|
4 311
|
4 158
|
4 332
|
4 319
|
3 473
|
1 576
|
1 373
|
1 216
|
1 579
|
1 999
|
2 224
|
2 262
|
2 838
|
3 243
|
3 541
|
4 057
|
3 848
|
3 945
|
3 844
|
3 925
|
4 208
|
|
| Cash Interest Paid |
5 841
|
4 281
|
7 249
|
6 543
|
8 205
|
4 703
|
7 484
|
7 772
|
7 484
|
10 612
|
6 852
|
6 695
|
7 209
|
4 594
|
7 546
|
8 255
|
7 376
|
9 189
|
8 329
|
8 213
|
9 510
|
8 678
|
|
| Change in Working Capital |
(25 536)
|
30 545
|
34 140
|
24 242
|
43 990
|
16 082
|
22 359
|
21 535
|
(1 574)
|
(26 781)
|
(44 741)
|
(49 130)
|
(51 776)
|
(32 028)
|
(24 155)
|
(31 768)
|
(24 223)
|
(22 880)
|
(37 799)
|
(14 860)
|
(30 897)
|
(39 031)
|
|
| Cash from Operating Activities |
29 450
N/A
|
65 569
+123%
|
66 115
+1%
|
52 368
-21%
|
66 981
+28%
|
39 807
-41%
|
44 684
+12%
|
43 449
-3%
|
20 351
-53%
|
(3 198)
N/A
|
(23 894)
-647%
|
(25 307)
-6%
|
(28 076)
-11%
|
(6 856)
+76%
|
9 184
N/A
|
1 320
-86%
|
9 359
+609%
|
14 448
+54%
|
4 908
-66%
|
31 655
+545%
|
21 455
-32%
|
14 809
-31%
|
|
| Investing Cash Flow | |||||||||||||||||||||||
| Other Items |
(19 215)
|
(414)
|
5 839
|
(8 663)
|
(8 932)
|
(1 373)
|
(13 280)
|
(22 920)
|
(46 175)
|
(50 077)
|
(25 290)
|
(7 212)
|
(3 657)
|
(4 980)
|
(23 896)
|
(30 403)
|
(18 461)
|
(9 331)
|
(17 821)
|
(18 907)
|
(11 637)
|
(13 249)
|
|
| Cash from Investing Activities |
(19 215)
N/A
|
(414)
+98%
|
5 839
N/A
|
(8 663)
N/A
|
(8 932)
-3%
|
(1 373)
+85%
|
(13 280)
-868%
|
(22 920)
-73%
|
(46 175)
-101%
|
(50 077)
-8%
|
(25 290)
+49%
|
(7 212)
+71%
|
(3 657)
+49%
|
(4 980)
-36%
|
(23 896)
-380%
|
(30 403)
-27%
|
(18 461)
+39%
|
(9 331)
+49%
|
(17 821)
-91%
|
(18 907)
-6%
|
(11 637)
+38%
|
(13 249)
-14%
|
|
| Financing Cash Flow | |||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
3 047
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7 930
|
|
| Net Issuance of Debt |
(16 729)
|
(22 323)
|
(22 310)
|
(23 737)
|
6 307
|
11 129
|
(2 329)
|
3 349
|
10 889
|
(4 191)
|
6 202
|
(5 790)
|
(1 183)
|
7 995
|
1 626
|
30 077
|
16 727
|
3 788
|
27 348
|
9 825
|
(7 106)
|
(4 617)
|
|
| Cash Paid for Dividends |
(3 162)
|
(2 061)
|
(1 892)
|
0
|
(1 532)
|
(1 145)
|
(1 515)
|
0
|
(1 613)
|
(1 613)
|
(1 961)
|
0
|
(1 826)
|
(2 288)
|
(1 736)
|
(1 856)
|
(2 095)
|
(1 855)
|
(2 218)
|
(2 246)
|
(2 306)
|
(2 259)
|
|
| Other |
(6 580)
|
(7 198)
|
(8 989)
|
(8 283)
|
(12 123)
|
(7 815)
|
4 656
|
4 368
|
4 656
|
2 901
|
(6 820)
|
(6 663)
|
(7 177)
|
(4 567)
|
(7 528)
|
(8 257)
|
(7 357)
|
(9 166)
|
(8 862)
|
(9 259)
|
(10 576)
|
(9 744)
|
|
| Cash from Financing Activities |
(26 471)
N/A
|
(28 535)
-8%
|
(33 191)
-16%
|
(33 911)
-2%
|
(7 348)
+78%
|
(879)
+88%
|
813
N/A
|
6 203
+663%
|
13 931
+125%
|
(2 903)
N/A
|
(2 578)
+11%
|
(14 414)
-459%
|
(10 185)
+29%
|
1 140
N/A
|
(7 638)
N/A
|
19 963
N/A
|
7 275
-64%
|
(7 233)
N/A
|
16 268
N/A
|
(1 679)
N/A
|
(19 988)
-1 090%
|
(8 690)
+57%
|
|
| Change in Cash | |||||||||||||||||||||||
| Net Change in Cash |
(16 236)
N/A
|
36 620
N/A
|
38 763
+6%
|
9 793
-75%
|
50 701
+418%
|
37 556
-26%
|
32 216
-14%
|
26 732
-17%
|
(11 892)
N/A
|
(56 178)
-372%
|
(51 763)
+8%
|
(46 933)
+9%
|
(41 918)
+11%
|
(10 696)
+74%
|
(22 350)
-109%
|
(9 121)
+59%
|
(1 827)
+80%
|
(2 117)
-16%
|
3 355
N/A
|
11 068
+230%
|
(10 171)
N/A
|
(7 130)
+30%
|
|
| Free Cash Flow | |||||||||||||||||||||||
| Free Cash Flow |
29 450
N/A
|
65 569
+123%
|
66 115
+1%
|
52 368
-21%
|
66 981
+28%
|
39 807
-41%
|
44 684
+12%
|
43 449
-3%
|
20 351
-53%
|
(3 198)
N/A
|
(23 894)
-647%
|
(25 307)
-6%
|
(28 076)
-11%
|
(6 856)
+76%
|
9 184
N/A
|
1 320
-86%
|
9 359
+609%
|
14 448
+54%
|
4 908
-66%
|
31 655
+545%
|
21 455
-32%
|
14 809
-31%
|
|