Beacon Lighting Group Ltd
ASX:BLX
Cash Flow Statement
Cash Flow Statement
Beacon Lighting Group Ltd
| Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
(6)
|
(6)
|
(7)
|
(8)
|
(9)
|
(9)
|
(7)
|
(7)
|
(6)
|
(8)
|
(7)
|
(5)
|
(7)
|
(12)
|
(18)
|
(20)
|
(17)
|
(15)
|
(14)
|
(15)
|
(14)
|
(13)
|
(13)
|
|
| Cash Interest Paid |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(4)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(9)
|
(9)
|
|
| Change in Working Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
|
| Cash from Operating Activities |
16
N/A
|
3
-82%
|
9
+223%
|
17
+87%
|
11
-38%
|
13
+24%
|
21
+60%
|
19
-10%
|
16
-17%
|
23
+47%
|
13
-44%
|
15
+21%
|
55
+259%
|
77
+38%
|
61
-20%
|
54
-12%
|
52
-4%
|
39
-24%
|
49
+25%
|
66
+36%
|
75
+13%
|
72
-5%
|
64
-11%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||
| Capital Expenditures |
(4)
|
(7)
|
(4)
|
(4)
|
(5)
|
(5)
|
(9)
|
(7)
|
(5)
|
(7)
|
(20)
|
(19)
|
(6)
|
(6)
|
(8)
|
(11)
|
(10)
|
(9)
|
(12)
|
(12)
|
(9)
|
(10)
|
(11)
|
|
| Other Items |
8
|
8
|
(1)
|
(1)
|
(1)
|
(4)
|
(6)
|
(4)
|
(1)
|
(1)
|
(1)
|
26
|
27
|
(6)
|
(17)
|
(15)
|
(5)
|
(0)
|
(2)
|
(12)
|
(11)
|
(1)
|
(1)
|
|
| Cash from Investing Activities |
5
N/A
|
1
-76%
|
(5)
N/A
|
(6)
-4%
|
(6)
-7%
|
(9)
-54%
|
(15)
-67%
|
(11)
+27%
|
(6)
+47%
|
(8)
-34%
|
(21)
-172%
|
7
N/A
|
20
+198%
|
(12)
N/A
|
(25)
-112%
|
(26)
-5%
|
(14)
+45%
|
(9)
+36%
|
(14)
-53%
|
(24)
-72%
|
(20)
+16%
|
(11)
+46%
|
(11)
-6%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||
| Net Issuance of Common Stock |
64
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(1)
|
6
|
3
|
0
|
3
|
1
|
8
|
9
|
(4)
|
0
|
25
|
(5)
|
(41)
|
(39)
|
(35)
|
(25)
|
(23)
|
(16)
|
(24)
|
(30)
|
(26)
|
(36)
|
(31)
|
|
| Cash Paid for Dividends |
(15)
|
(13)
|
(7)
|
(9)
|
(10)
|
(10)
|
(10)
|
(9)
|
(8)
|
(8)
|
(8)
|
(7)
|
(8)
|
(8)
|
(13)
|
(20)
|
(20)
|
(21)
|
(19)
|
(14)
|
(14)
|
(13)
|
(13)
|
|
| Other |
(65)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(17)
N/A
|
(8)
+51%
|
(3)
+58%
|
(9)
-160%
|
(7)
+18%
|
(9)
-23%
|
(2)
+76%
|
0
N/A
|
(12)
N/A
|
(8)
+32%
|
16
N/A
|
(13)
N/A
|
(49)
-293%
|
(47)
+5%
|
(48)
-2%
|
(44)
+7%
|
(43)
+2%
|
(38)
+12%
|
(43)
-12%
|
(43)
-1%
|
(40)
+7%
|
(49)
-24%
|
(44)
+11%
|
|
| 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
|
|
| Net Change in Cash |
4
N/A
|
(4)
N/A
|
0
N/A
|
3
+627%
|
(3)
N/A
|
(5)
-87%
|
4
N/A
|
8
+116%
|
(2)
N/A
|
7
N/A
|
8
+11%
|
10
+28%
|
27
+173%
|
18
-32%
|
(11)
N/A
|
(17)
-52%
|
(6)
+65%
|
(8)
-32%
|
(7)
+5%
|
(0)
+99%
|
15
N/A
|
12
-25%
|
9
-22%
|
|
| Free Cash Flow | ||||||||||||||||||||||||
| Free Cash Flow |
12
N/A
|
(4)
N/A
|
5
N/A
|
13
+150%
|
6
-53%
|
8
+35%
|
12
+44%
|
12
0%
|
10
-10%
|
16
+49%
|
(7)
N/A
|
(4)
+45%
|
49
N/A
|
71
+44%
|
53
-24%
|
43
-19%
|
42
-2%
|
30
-28%
|
37
+23%
|
55
+47%
|
66
+20%
|
62
-6%
|
53
-13%
|
|